{"text_format":"1","workbook":"xlsx","n_sheets":49,"sheets":["Book_to_tax_Recon","Summary","Summary (check)","Sheet1","ARAM Calc Explanation","311","375","3761","3762","376G","378","379","3801","3802","380G","381","382","383","384","385","387","389","390","3910","391A","3912","3913","3914","391S","3921","3922","3923","3924","393","394","395","396","397","398","399","Pivot","cy_tax_basis","CY_Report","Forecast","FERC Code upd","Plant Balance ","Depreciation Expense","ACCUM DEPR","FN45 Repairs Adj"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":112,"comments":1,"pivot_tables":2},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Book_to_tax_Recon","index":0,"n_rows":39,"n_cols":4,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
["FN45 (12/31/2017)"]
["Plant Balance ",11248428.359999999,null,{"$f":"+B3+B9","v":10504058.93}]
[" - Land and other non depreciable items",-238080.94]
[" - repairs basis adjustment",-250953.59]
["Net Book Basis",null,{"$f":"+B3+B4+B5","v":10759393.83}]
[]
[]
["Total Accumulated Plant Depr",-744369.43]
[" - Land and other non depreciable items"]
[" - repairs accum depr adjustment",23182.63]
["Net Accum Depr",null,{"$f":"+B9+B10+B11","v":-721186.8}]
[]
["Net Book Value",null,null,{"$f":"+C6+C12","v":10038207.029999999}]
[]
[]
[]
["Tax Basis",11010988.879999997]
[" - Land and other non depreciable items"]
[" - Tax Repairs",-99007.31]
[null,null,{"$f":"SUM(B18:B20)","v":10911981.569999997}]
[]
[]
["Accumulated Tax Reserve",-1123361.54]
[" - Bonus Depreciation",-4905228.3099999996]
[null,null,{"$f":"+B24+B25","v":-6028589.8499999996}]
[]
["Net Tax Value",null,null,{"$f":"+C21+C26","v":4883391.7199999969}]
[]
["Net Book - Net Tax",null,null,{"$f":"+D14-D28","v":5154815.3100000024}]
["Rate Diff",null,null,0.1323]
[null,null,null,{"$f":"+D30*D31","v":681982.06551300036}]
[]
[]
["Summary of Book Basis Items Not Included "]
[" - Land and other non depreciable items",null,null,{"$f":"-B4-B10","v":238080.94}]
[" - Tax Repairs",null,null,{"$f":"-B5-B11","v":227770.96}]
[" - Cost of Removal",null,null,-94118.14]
["Total",null,null,{"$f":"SUM(D36:D38)","v":371733.76000000001}]

{"sheet":"Summary","index":1,"n_rows":45,"n_cols":87,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["Book Rollforward :  ",null,null,null,null,null,null,"FED Rate","FBOS","State Rate"]
["FAS Data 2017 :    ",null,null,null,null,"Historical Tax Rate",{"$f":"+H2+I2+J2","v":0.38574999999999998},0.35,{"$f":"-+H2*+J2","v":-1.925E-2},5.5E-2]
["FAS Data 2018+ :  ",null,null,null,null,"Current Tax Rate",{"$f":"+H3+I3+J3","v":0.25345000000000001},0.21,{"$f":"-+H3*+J3","v":-1.155E-2},5.5E-2]
[]
[]
[]
["FERC Account","Description","Note","Amortization/Reduction to Tax"]
[null,null,null,"Total",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[311,"Liquefied Petroleum Gas Equip",null,{"$f":"SUM(E9:CI9)","v":0},{"$f":"INDIRECT($A9&\"!E493\")","v":0},{"$f":"INDIRECT($A9&\"!F493\")","v":0},{"$f":"INDIRECT($A9&\"!G493\")","v":0},{"$f":"INDIRECT($A9&\"!H493\")","v":0},{"$f":"INDIRECT($A9&\"!I493\")","v":0},{"$f":"INDIRECT($A9&\"!J493\")","v":0},{"$f":"INDIRECT($A9&\"!K493\")","v":0},{"$f":"INDIRECT($A9&\"!L493\")","v":0},{"$f":"INDIRECT($A9&\"!M493\")","v":0},{"$f":"INDIRECT($A9&\"!N493\")","v":0},{"$f":"INDIRECT($A9&\"!O493\")","v":0},{"$f":"INDIRECT($A9&\"!P493\")","v":0},{"$f":"INDIRECT($A9&\"!Q493\")","v":0},{"$f":"INDIRECT($A9&\"!R493\")","v":0},{"$f":"INDIRECT($A9&\"!S493\")","v":0},{"$f":"INDIRECT($A9&\"!T493\")","v":0},{"$f":"INDIRECT($A9&\"!U493\")","v":0},{"$f":"INDIRECT($A9&\"!V493\")","v":0},{"$f":"INDIRECT($A9&\"!W493\")","v":0},{"$f":"INDIRECT($A9&\"!X493\")","v":0},{"$f":"INDIRECT($A9&\"!Y493\")","v":0},{"$f":"INDIRECT($A9&\"!Z493\")","v":0},{"$f":"INDIRECT($A9&\"!aa493\")","v":0},{"$f":"INDIRECT($A9&\"!ab493\")","v":0},{"$f":"INDIRECT($A9&\"!ac493\")","v":0},{"$f":"INDIRECT($A9&\"!ad493\")","v":0},{"$f":"INDIRECT($A9&\"!ae493\")","v":0},{"$f":"INDIRECT($A9&\"!af493\")","v":0},{"$f":"INDIRECT($A9&\"!ag493\")","v":0},{"$f":"INDIRECT($A9&\"!AH493\")","v":0},{"$f":"INDIRECT($A9&\"!aI493\")","v":0},{"$f":"INDIRECT($A9&\"!AJ493\")","v":0},{"$f":"INDIRECT($A9&\"!AK493\")","v":0},{"$f":"INDIRECT($A9&\"!AL493\")","v":0},{"$f":"INDIRECT($A9&\"!AM493\")","v":0},{"$f":"INDIRECT($A9&\"!AN493\")","v":0},{"$f":"INDIRECT($A9&\"!AO493\")","v":0},{"$f":"INDIRECT($A9&\"!AP493\")","v":0},{"$f":"INDIRECT($A9&\"!AQ493\")","v":0},{"$f":"INDIRECT($A9&\"!AR493\")","v":0},{"$f":"INDIRECT($A9&\"!AS493\")","v":0},{"$f":"INDIRECT($A9&\"!AT493\")","v":0},{"$f":"INDIRECT($A9&\"!AU493\")","v":0},{"$f":"INDIRECT($A9&\"!AV493\")","v":0},{"$f":"INDIRECT($A9&\"!AW493\")","v":0},{"$f":"INDIRECT($A9&\"!AX493\")","v":0},{"$f":"INDIRECT($A9&\"!AY493\")","v":0},{"$f":"INDIRECT($A9&\"!AZ493\")","v":0},{"$f":"INDIRECT($A9&\"!BA493\")","v":0},{"$f":"INDIRECT($A9&\"!BB493\")","v":0},{"$f":"INDIRECT($A9&\"!BC493\")","v":0},{"$f":"INDIRECT($A9&\"!BD493\")","v":0},{"$f":"INDIRECT($A9&\"!BE493\")","v":0},{"$f":"INDIRECT($A9&\"!BF493\")","v":0},{"$f":"INDIRECT($A9&\"!BG493\")","v":0},{"$f":"INDIRECT($A9&\"!BH493\")","v":0},{"$f":"INDIRECT($A9&\"!BI493\")","v":0},{"$f":"INDIRECT($A9&\"!BJ493\")","v":0},{"$f":"INDIRECT($A9&\"!BK493\")","v":0},{"$f":"INDIRECT($A9&\"!BL493\")","v":0},{"$f":"INDIRECT($A9&\"!BM493\")","v":0},{"$f":"INDIRECT($A9&\"!BN493\")","v":0},{"$f":"INDIRECT($A9&\"!BO493\")","v":0},{"$f":"INDIRECT($A9&\"!BP493\")","v":0},{"$f":"INDIRECT($A9&\"!BQ493\")","v":0},{"$f":"INDIRECT($A9&\"!BR493\")","v":0},{"$f":"INDIRECT($A9&\"!BS493\")","v":0},{"$f":"INDIRECT($A9&\"!BT493\")","v":0},{"$f":"INDIRECT($A9&\"!BU493\")","v":0},{"$f":"INDIRECT($A9&\"!BV493\")","v":0},{"$f":"INDIRECT($A9&\"!BW493\")","v":0},{"$f":"INDIRECT($A9&\"!BX493\")","v":0},{"$f":"INDIRECT($A9&\"!BY493\")","v":0},{"$f":"INDIRECT($A9&\"!BZ493\")","v":0},{"$f":"INDIRECT($A9&\"!CA493\")","v":0},{"$f":"INDIRECT($A9&\"!CB493\")","v":0},{"$f":"INDIRECT($A9&\"!CC493\")","v":0},{"$f":"INDIRECT($A9&\"!CD493\")","v":0},{"$f":"INDIRECT($A9&\"!CE493\")","v":0},{"$f":"INDIRECT($A9&\"!CF493\")","v":0},{"$f":"INDIRECT($A9&\"!CG493\")","v":0},{"$f":"INDIRECT($A9&\"!CH493\")","v":0},{"$f":"INDIRECT($A9&\"!CI493\")","v":0}]
[375,"Structures & Improvements",null,{"$f":"SUM(E10:CI10)","v":0},{"$f":"INDIRECT($A10&\"!E493\")","v":0},{"$f":"INDIRECT($A10&\"!F493\")","v":0},{"$f":"INDIRECT($A10&\"!G493\")","v":0},{"$f":"INDIRECT($A10&\"!H493\")","v":0},{"$f":"INDIRECT($A10&\"!I493\")","v":0},{"$f":"INDIRECT($A10&\"!J493\")","v":0},{"$f":"INDIRECT($A10&\"!K493\")","v":0},{"$f":"INDIRECT($A10&\"!L493\")","v":0},{"$f":"INDIRECT($A10&\"!M493\")","v":0},{"$f":"INDIRECT($A10&\"!N493\")","v":0},{"$f":"INDIRECT($A10&\"!O493\")","v":0},{"$f":"INDIRECT($A10&\"!P493\")","v":0},{"$f":"INDIRECT($A10&\"!Q493\")","v":0},{"$f":"INDIRECT($A10&\"!R493\")","v":0},{"$f":"INDIRECT($A10&\"!S493\")","v":0},{"$f":"INDIRECT($A10&\"!T493\")","v":0},{"$f":"INDIRECT($A10&\"!U493\")","v":0},{"$f":"INDIRECT($A10&\"!V493\")","v":0},{"$f":"INDIRECT($A10&\"!W493\")","v":0},{"$f":"INDIRECT($A10&\"!X493\")","v":0},{"$f":"INDIRECT($A10&\"!Y493\")","v":0},{"$f":"INDIRECT($A10&\"!Z493\")","v":0},{"$f":"INDIRECT($A10&\"!aa493\")","v":0},{"$f":"INDIRECT($A10&\"!ab493\")","v":0},{"$f":"INDIRECT($A10&\"!ac493\")","v":0},{"$f":"INDIRECT($A10&\"!ad493\")","v":0},{"$f":"INDIRECT($A10&\"!ae493\")","v":0},{"$f":"INDIRECT($A10&\"!af493\")","v":0},{"$f":"INDIRECT($A10&\"!ag493\")","v":0},{"$f":"INDIRECT($A10&\"!AH493\")","v":0},{"$f":"INDIRECT($A10&\"!aI493\")","v":0},{"$f":"INDIRECT($A10&\"!AJ493\")","v":0},{"$f":"INDIRECT($A10&\"!AK493\")","v":0},{"$f":"INDIRECT($A10&\"!AL493\")","v":0},{"$f":"INDIRECT($A10&\"!AM493\")","v":0},{"$f":"INDIRECT($A10&\"!AN493\")","v":0},{"$f":"INDIRECT($A10&\"!AO493\")","v":0},{"$f":"INDIRECT($A10&\"!AP493\")","v":0},{"$f":"INDIRECT($A10&\"!AQ493\")","v":0},{"$f":"INDIRECT($A10&\"!AR493\")","v":0},{"$f":"INDIRECT($A10&\"!AS493\")","v":0},{"$f":"INDIRECT($A10&\"!AT493\")","v":0},{"$f":"INDIRECT($A10&\"!AU493\")","v":0},{"$f":"INDIRECT($A10&\"!AV493\")","v":0},{"$f":"INDIRECT($A10&\"!AW493\")","v":0},{"$f":"INDIRECT($A10&\"!AX493\")","v":0},{"$f":"INDIRECT($A10&\"!AY493\")","v":0},{"$f":"INDIRECT($A10&\"!AZ493\")","v":0},{"$f":"INDIRECT($A10&\"!BA493\")","v":0},{"$f":"INDIRECT($A10&\"!BB493\")","v":0},{"$f":"INDIRECT($A10&\"!BC493\")","v":0},{"$f":"INDIRECT($A10&\"!BD493\")","v":0},{"$f":"INDIRECT($A10&\"!BE493\")","v":0},{"$f":"INDIRECT($A10&\"!BF493\")","v":0},{"$f":"INDIRECT($A10&\"!BG493\")","v":0},{"$f":"INDIRECT($A10&\"!BH493\")","v":0},{"$f":"INDIRECT($A10&\"!BI493\")","v":0},{"$f":"INDIRECT($A10&\"!BJ493\")","v":0},{"$f":"INDIRECT($A10&\"!BK493\")","v":0},{"$f":"INDIRECT($A10&\"!BL493\")","v":0},{"$f":"INDIRECT($A10&\"!BM493\")","v":0},{"$f":"INDIRECT($A10&\"!BN493\")","v":0},{"$f":"INDIRECT($A10&\"!BO493\")","v":0},{"$f":"INDIRECT($A10&\"!BP493\")","v":0},{"$f":"INDIRECT($A10&\"!BQ493\")","v":0},{"$f":"INDIRECT($A10&\"!BR493\")","v":0},{"$f":"INDIRECT($A10&\"!BS493\")","v":0},{"$f":"INDIRECT($A10&\"!BT493\")","v":0},{"$f":"INDIRECT($A10&\"!BU493\")","v":0},{"$f":"INDIRECT($A10&\"!BV493\")","v":0},{"$f":"INDIRECT($A10&\"!BW493\")","v":0},{"$f":"INDIRECT($A10&\"!BX493\")","v":0},{"$f":"INDIRECT($A10&\"!BY493\")","v":0},{"$f":"INDIRECT($A10&\"!BZ493\")","v":0},{"$f":"INDIRECT($A10&\"!CA493\")","v":0},{"$f":"INDIRECT($A10&\"!CB493\")","v":0},{"$f":"INDIRECT($A10&\"!CC493\")","v":0},{"$f":"INDIRECT($A10&\"!CD493\")","v":0},{"$f":"INDIRECT($A10&\"!CE493\")","v":0},{"$f":"INDIRECT($A10&\"!CF493\")","v":0},{"$f":"INDIRECT($A10&\"!CG493\")","v":0},{"$f":"INDIRECT($A10&\"!CH493\")","v":0},{"$f":"INDIRECT($A10&\"!CI493\")","v":0}]
["3761","Mains Plastic",null,361289.44889144035,{"$f":"INDIRECT($A11&\"!E493\")","v":1140.3473208724799},{"$f":"INDIRECT($A11&\"!F493\")","v":1140.3473208724799},{"$f":"INDIRECT($A11&\"!G493\")","v":1140.3473208724795},1140.347320872479,1140.3473208724781,1140.347320872479,1153.8501489523437,1153.8489006971695,1153.8476524419941,1153.8476524419941,1153.8464041868197,1153.8513972075177,1153.8476524419937,1153.8476524419932,1926.0296824302607,7343.0866134647322,7343.0928547406083,7449.2950181641481,9654.1577256847086,11525.73087764201,12308.497531976474,12308.497531976474,12308.497531976474,12308.497531976473,12308.497531976478,12308.497531976478,11964.6653348153,11168.150211104004,11168.150211104003,11168.150211104003,11168.150211104006,11168.150211104006,11168.150211104012,11168.150211104012,11168.150211104012,12723.56733082969,12723.567330829688,12723.56733082969,12723.567330829686,10187.185028689295,6534.3271215517561,6534.3271215517543,6534.3271215517543,5352.8986694087289,3133.6062992286256,2396.0074368311925,2340.3187334624081,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256724,1555.4171197256715,1555.4171197256715,1555.4171197256705,1555.4171197256696,1555.4171197256696,1555.4171197256696,1555.4171197256705,1354.1403873791196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762","Mains Steel",null,177472.63636199958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3229.5401791006689,6709.6304880201678,6916.9778678892671,6916.9778678892671,6916.9778678892635,6916.9778678892635,6916.9778678892599,6916.9778678892599,6916.9778678892599,6916.9778678892599,6916.9778678892562,6916.9778678892562,6916.9778678892526,6916.9778678892562,6916.9778678892553,6916.9778678892517,6916.9778678892517,6916.9778678892517,6916.977867889248,6916.9778678892444,6916.9778678892444,6916.9778678892444,6916.9778678892444,6916.977867889248,6916.9778678892517,6916.9778678892517,1465.6816690191758,60.31519651746612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G","Mains Plastic - GRIP",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,"M&R Station Equip-General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,"M&R Station Equip-City Gate",null,3202.9790309999994,22.418883349379989,36.138393349379996,48.829932349380016,60.567588349380003,63.912132349380002,63.912132349379974,63.913455349379973,63.912132349380002,63.913455349379973,63.912132349380002,63.913455349380001,63.913455349380001,63.91213234938003,63.913455349380001,63.91213234938003,63.91345534938003,116.94987934938001,205.34480134938008,205.34480134938008,205.34480134937996,205.34480134937996,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,97.672814566740129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3801,"Services Plastic",null,64830.737474999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.995998023270317,575.83708907132507,1067.0719413539043,1448.1119188737678,1964.1369835773983,2315.5921333132274,2574.5510712222967,2574.5510712222967,2574.5510712222967,2574.5510712222963,2574.5510712222963,2574.5510712222958,2574.5510712222954,2574.5510712222954,2574.5510712222954,2574.5510712222949,2574.5510712222949,2574.5510712222949,2574.5510712222945,2574.551071222294,2574.5510712222945,2574.5510712222949,2574.5510712222949,2574.5510712222958,2574.5510712222958,2507.4012501886546,2146.5978896794245,1562.7605933451823,1241.9260108898484,733.8466469144746,311.9886665458688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3802,"Services Steel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G","Services Plastic - GRIP",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[381,"Meters",null,17725.704822000007,327.07583319599991,401.05534719599996,454.06001919599998,485.18359419599989,505.52207319599995,519.55381119599997,521.66928819599991,521.6692881959998,521.67061119599998,521.67061119599998,521.66928819600002,521.67590319600004,521.66928819600014,521.67325719600012,647.62285719600027,866.9246601960001,1065.4222881960006,1122.921191196001,1235.2557981960013,1337.4919923971697,1368.1191592757245,1236.0154489682072,822.04170703397529,461.43364946835419,392.55427323982894,259.29591140505556,44.787671487688613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,"Meter Installations",null,11575.039454999989,8.428763251440003,17.807790579931211,33.898029497956472,62.57915197208834,88.565608150605556,104.5936832583898,106.6757353402582,106.6731311475354,106.67442373983499,106.67049585524123,106.67574364067598,106.67701653298097,106.67704883619638,106.67969242890838,120.48781594026903,164.6958972410992,192.36230166737511,272.46757964705625,434.36581805232964,572.79737455799068,646.3074605475507,646.3074605475507,646.30746054755082,646.3074605475507,646.30746054755059,646.30746054755048,646.30746054755048,646.30746054755036,646.30746054755014,646.30746054755014,577.20612212123376,572.97364029610981,504.30179716014578,348.94250321091329,161.22721763286387,20.860467765054302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,"House Regulators",null,7042.4758530000026,44.153768925000016,71.639846823684181,94.188517494080131,112.86417966397541,128.84689437077151,140.09125164982996,141.7728335168658,141.77547951686583,141.77547951686586,141.77812551686588,141.7807695182259,141.78209151890596,141.77944851686593,141.78076851890597,175.48419551754603,235.96646051958621,241.50321452026628,286.61354851822614,374.93877763867499,454.13552542960747,472.39344896422529,472.39344896422512,472.39344896422506,472.39344896422489,458.91178284668513,333.02505818722466,330.56453799698107,279.65983344047288,219.75737103922461,35.39543340201832,0.9368630188799818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384,"House Reg Installs",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,"M&R Station Equip-Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Other Equipment",null,3451.9213259999988,0,0,0,0,28.186454742313821,83.154816875566837,157.99582099865415,189.46990827232585,189.46990827232585,189.46990827232585,189.46990827232582,189.46990827232577,189.4699082723258,189.4699082723258,189.46990827232574,189.46990827232574,189.46990827232577,189.46990827232577,189.46990827232582,189.46990827232588,189.46990827232594,189.46990827232605,180.02654786570932,127.47485636243354,33.034205070433885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389,"Land and Land Rights",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[390,"Structures and improvements",null,2226.3111133199836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,196.94792699212883,202.03469893559148,202.03469893559057,202.03469893559057,202.03469893558966,202.03469893558966,202.03469893558966,202.03469893559051,202.0346989355896,202.0346989355896,195.85856596142801,15.192329946115649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3910,"Office Furn & Equip",null,451.43935199999976,9.8230183380000007,9.8230183380000007,12.913546337999996,34.544596337999991,34.544596337999977,34.544596337999977,34.544596337999991,34.544596337999991,34.544596337999991,34.544596337999991,34.544596338000005,34.544596337999991,34.544596337999991,34.544596337999977,34.544596337999977,4.3446129299999505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391A","Offc Furn & Equipment-FB",null,5771.0926980000004,158.89623592499996,160.84236892499996,206.81132692499995,543.19466092500011,567.54182992500012,567.54182992500034,567.54182992500034,567.54182992500034,567.54182992500057,567.54182992500057,567.5418299250008,567.5418299250008,147.49540588303392,13.518060016963723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3912,"Computer Hardware",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3913,"Furniture & Fixtures",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3914,"System Software",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391S","ECIS Improvements",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3921,"Transportation Equip - Autos",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3922,"Transportation Equip-Lt Trck/Vans",null,3108.9692969999942,1019.7882979200003,827.55276830767878,67.633982639999999,69.603780492899205,74.079553372793015,319.80298937279292,319.80298937279292,319.80298937279281,80.476860314623735,4.1065067327930116,4.1065067327930151,2.2120723680339376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3923,"Trans Equip-HD Truck/Bobtail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3924,"Trans Equip-Trailers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,"Stores equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,"Tools, shop and garage equipment",null,8102.2663259999972,86.198679289678111,122.7796292896781,236.65048420995606,432.2293438302305,556.70498632196472,590.61758083023051,800.80005535970599,1010.9825298891811,1010.9825298891811,1005.3993093315476,766.98025455669256,698.89429072947451,697.08761259950302,85.959039872973506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[395,"Laboratory equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[396,"Power operated equipment",null,8564.7862031199456,0,0,0,0,0,109.80495132204999,109.80495132205004,109.8049513220501,109.8049513220501,109.80495132205016,109.80495132205021,109.80495132205027,109.80495132205027,109.80495132205033,109.80495132205039,109.80495132205044,109.8049513220505,109.8049513220505,109.80495132205056,109.80495132205061,109.80495132205073,109.80495132205078,109.80495132205084,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205095,109.8049513220509,109.8049513220509,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.8049513220509,109.8049513220509,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205073,109.80495132205073,109.80495132205073,109.80495132205061,109.80495132205061,109.80495132205056,109.80495132205056,109.8049513220505,109.8049513220505,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.8049513220505,109.80495132205039,109.80495132205044,109.80495132205039,109.80495132205033,109.80495132205027,109.80495132205021,109.80495132205027]
[397,"Communication equipment","combine all 397x",238.94438399999967,0,0,2.8824161002280828,9.7194113250462806,9.7194113250462806,9.7194113250462806,18.264480614621455,26.810724645644193,26.810724645644193,26.810724645644179,26.810724645644164,26.810724645644164,26.810724645644179,26.810724645644179,0.96418079050204808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,"Miscellaneous equipment",null,6277.8876930000097,0,15.914516040171094,15.914516040171094,165.05853399440781,419.72764536987904,419.72764536987904,419.72764536987927,419.7276453698795,419.72764536987972,419.72764536987972,419.72764536987972,419.72764536987995,419.72764536987995,419.72764536987972,419.72764536987972,419.7276453698795,419.7276453698795,419.7276453698795,204.81309174694536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,"Other tangible property",null,{"$f":"SUM(E43:CI43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortization/Reduction to Tax",null,{"$f":"SUM(D9:D44)","v":681332.64028187981},{"$f":"SUM(E9:E44)","v":2817.1308010669786},2803.9009997220037,2314.1300916632517,3115.8921619595062,3617.6985063342322,4103.4120206846446,4416.3638306555522,4666.5641070418242,4427.2406683207801,4345.2844892967223,4106.8720780534886,4036.9058827751946,3612.8264147708733,2867.7297517730244,3727.0439635494845,9973.7712937363776,10745.40498479179,11503.756562712835,17601.828034940489,23419.99805230393,24791.466200819297,24659.362490511776,24235.945388170927,23822.785639102029,23645.983945463966,23353.8046538993,22793.003696630509,21793.124210092377,21635.548933124377,21451.186995487173,21347.627086677719,21342.457741833721,21273.785898697759,21118.426604748522,20930.71131917047,22542.709616020467,22526.935920198877,22526.93592019887,22526.935920198866,19923.403797024832,15909.742529378063,15325.905233043824,15005.070650588497,13315.562834470094,5223.116285051311,2761.9861506321377,2465.3160147305744,1665.222071047725,1665.222071047725,1665.222071047725,1665.222071047725,1665.222071047725,1665.222071047725,1665.222071047725,1665.2220710477241,1665.2220710477241,1665.2220710477241,1665.2220710477241,1665.2220710477231,1665.2220710477222,1665.222071047722,1665.2220710477211,1665.2220710477202,1665.2220710477202,{"$f":"SUM(BQ9:BQ44)","v":1665.2220710477202},1665.2220710477211,1463.9453387011699,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.8049513220505,109.80495132205039,109.80495132205044,109.80495132205039,109.80495132205033,109.80495132205027,109.80495132205021,109.80495132205027]

{"sheet":"Summary (check)","index":2,"n_rows":49,"n_cols":14,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[null," Not Depreciable, should not have a difference",null,null,null,null,"FED Rate","FBOS","State Rate"]
[null,null,null,null,"Historical Tax Rate",{"$f":"+G2+H2+I2","v":0.38574999999999998},0.35,{"$f":"-+G2*+I2","v":-1.925E-2},5.5E-2]
[null,null,null,null,"Current Tax Rate",{"$f":"+G3+H3+I3","v":0.25345000000000001},0.21,{"$f":"-+G3*+I3","v":-1.155E-2},5.5E-2]
[]
[]
[]
["FERC Account","Description","Note"]
[null,null,null,"Net Book","Net Tax","rate diff","Gross Calc","Detail Calc","Difference",null,"Negative Tax Depr Diff"]
[311,"Liquefied Petroleum Gas Equip",null,{"$f":"INDIRECT(A9&\"!C60\")","v":0},{"$f":"INDIRECT(A9&\"!C89\")","v":0},{"$f":"+$F$2-$F$3","v":0.13229999999999997},{"$f":"+(D9-E9)*F9","v":0},{"$f":"INDEX(Summary!D:D,MATCH($A9,Summary!A:A,0))","v":0},{"$f":"+G9-H9","v":0},null,{"$f":"INDIRECT(A9&\"!b3\")","v":0}]
[375,"Structures & Improvements",null,0,{"$f":"INDIRECT(A10&\"!C89\")","v":0},0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A10,Summary!A:A,0))","v":0},{"$f":"+G10-H10","v":0},null,0]
["3761","Mains Plastic",null,4853567.4166700002,{"$f":"INDIRECT(A11&\"!C89\")","v":2122732.58},0.13229999999999997,361289.44889144093,{"$f":"INDEX(Summary!D:D,MATCH($A11,Summary!A:A,0))","v":361289.44889144035},{"$f":"+G11-H11","v":5.8207660913467407E-10},null,-5.2386894822120667E-10]
["3762","Mains Steel",null,2528554.6000000006,{"$f":"INDIRECT(A12&\"!C89\")","v":1187113.6600000001},0.13229999999999997,177472.63636200002,{"$f":"INDEX(Summary!D:D,MATCH($A12,Summary!A:A,0))","v":177472.63636199958},4.3655745685100555E-10,null,-4.3655745685100555E-10,"3761",2214622.41,{"$f":"+E11-M12","v":-91889.830000000075}]
["376G","Mains Plastic - GRIP",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A13,Summary!A:A,0))","v":0},0,null,0,"3762",1187113.6599999999]
[378,"M&R Station Equip-General",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A14,Summary!A:A,0))","v":0},0,null,0,"379",18435.400000000005]
[379,"M&R Station Equip-City Gate",null,42645.37,18435.400000000005,0.13229999999999997,3202.9790309999989,{"$f":"INDEX(Summary!D:D,MATCH($A15,Summary!A:A,0))","v":3202.9790309999994},0,null,0,"3801",432046.75]
[3801,"Services Plastic",null,922074.99999999988,432046.75,0.13229999999999997,64830.737474999973,{"$f":"INDEX(Summary!D:D,MATCH($A16,Summary!A:A,0))","v":64830.737474999987},0,null,0,"381",126811.17999999996]
[3802,"Services Steel",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A17,Summary!A:A,0))","v":0},0,null,0,"382",88922.760000000009]
["380G","Services Plastic - GRIP",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A18,Summary!A:A,0))","v":0},0,null,0,"383",48169.549999999996]
[381,"Meters",null,260792.32000000001,126811.18000000002,0.13229999999999997,17725.704821999996,{"$f":"INDEX(Summary!D:D,MATCH($A19,Summary!A:A,0))","v":17725.704822000007},0,null,0,"387",16476.170000000006]
[382,"Meter Installations",null,176413.61000000002,88922.76,0.13229999999999997,11575.039455,{"$f":"INDEX(Summary!D:D,MATCH($A20,Summary!A:A,0))","v":11575.039454999989},0,null,0,"390",676905.38,{"$f":"+E25-M20","v":-7116.8800000000047}]
[383,"House Regulators",null,101400.66,48169.55,0.13229999999999997,7042.475852999999,{"$f":"INDEX(Summary!D:D,MATCH($A21,Summary!A:A,0))","v":7042.4758530000026},0,null,0,"3910",537.22]
[384,"House Reg Installs",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A22,Summary!A:A,0))","v":0},0,null,0,"391A",9073.4900000000052]
[385,"M&R Station Equip-Industrial",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A23,Summary!A:A,0))","v":0},0,null,0,"3922",87213.14]
[387,"Other Equipment",null,42567.79,16476.170000000002,0.13229999999999997,3451.9213259999992,{"$f":"INDEX(Summary!D:D,MATCH($A24,Summary!A:A,0))","v":3451.9213259999988},0,null,0,"394",40021.270000000011]
[390,"Structures and improvements",null,686616.24840000004,669788.5,0.13229999999999997,2226.311113320005,{"$f":"INDEX(Summary!D:D,MATCH($A25,Summary!A:A,0))","v":2226.3111133199836},2.1373125491663814E-11,null,-1.0913936421275139E-11,"396",23402.809999999998]
[3910,"Office Furn & Equip",null,3949.46,537.22,0.13229999999999997,451.43935199999987,{"$f":"INDEX(Summary!D:D,MATCH($A26,Summary!A:A,0))","v":451.43935199999976},0,null,0,"397",1397.3000000000002]
["391A","Offc Furn & Equipment-FB",null,{"$f":"INDIRECT(A27&\"!C60\")","v":52694.75},{"$f":"INDIRECT(A27&\"!C89\")","v":9073.4900000000052},0.13229999999999997,{"$f":"+(D27-E27)*F27","v":5771.0926979999986},{"$f":"INDEX(Summary!D:D,MATCH($A27,Summary!A:A,0))","v":5771.0926980000004},{"$f":"+G27-H27","v":0},null,{"$f":"INDIRECT(A27&\"!b3\")","v":0},"398",11250.539999999997]
[3912,"Computer Hardware",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A28,Summary!A:A,0))","v":0},0,null,0,null,{"$f":"SUM(M12:M27)","v":4982399.0299999984}]
[3913,"Furniture & Fixtures",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A29,Summary!A:A,0))","v":0},0,null,0,null,{"$f":"+E43-M28","v":-99006.709999999963}]
[3914,"System Software",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A30,Summary!A:A,0))","v":0},0,null,0]
["391S","ECIS Improvements",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A31,Summary!A:A,0))","v":0},0,null,0]
[3921,"Transportation Equip - Autos",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A32,Summary!A:A,0))","v":0},0,null,0]
[3922,"Transportation Equip-Lt Trck/Vans",null,110712.52999999996,87213.14,0.13229999999999997,3108.9692969999937,{"$f":"INDEX(Summary!D:D,MATCH($A33,Summary!A:A,0))","v":3108.9692969999942},0,null,0]
[3923,"Trans Equip-HD Truck/Bobtail",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A34,Summary!A:A,0))","v":0},0,null,0]
[3924,"Trans Equip-Trailers",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A35,Summary!A:A,0))","v":0},0,null,0]
[393,"Stores equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A36,Summary!A:A,0))","v":0},0,null,0]
[394,"Tools, shop and garage equipment",null,101262.89,40021.270000000004,0.13229999999999997,8102.2663259999981,{"$f":"INDEX(Summary!D:D,MATCH($A37,Summary!A:A,0))","v":8102.2663259999972},0,null,0]
[395,"Laboratory equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A38,Summary!A:A,0))","v":0},0,null,0]
[396,"Power operated equipment",null,93048.76,23402.809999999998,0.13229999999999997,9214.1591849999986,{"$f":"INDEX(Summary!D:D,MATCH($A39,Summary!A:A,0))","v":8564.7862031199456},649.37298188005298,null,-649.37298188005116]
[397,"Communication equipment",null,3203.38,1397.3000000000002,0.13229999999999997,238.94438399999993,{"$f":"INDEX(Summary!D:D,MATCH($A40,Summary!A:A,0))","v":238.94438399999967},2.5579538487363607E-13,null,-2.8421709430404007E-13]
[398,"Miscellaneous equipment",null,58702.45,11250.539999999997,0.13229999999999997,6277.8876929999988,{"$f":"INDEX(Summary!D:D,MATCH($A41,Summary!A:A,0))","v":6277.8876930000097},-1.0913936421275139E-11,null,9.0949470177292824E-12]
[399,"Other tangible property",null,0,0,0.13229999999999997,{"$f":"+(D42-E42)*F42","v":0},{"$f":"INDEX(Summary!D:D,MATCH($A42,Summary!A:A,0))","v":0},0,null,0]
[null,null,"Depreciable Totals",{"$f":"SUM(D9:D42)","v":10038207.235070001},{"$f":"SUM(E9:E42)","v":4883392.3199999984},null,{"$f":"SUM(G9:G42)","v":681982.01326376107},{"$f":"SUM(H9:H42)","v":681332.64028187981},{"$f":"SUM(I9:I42)","v":649.3729818810823},null,{"$f":"SUM(K9:K42)","v":-649.37298188101363}]
[]
[389,"Land and Land Rights",null,{"$f":"INDIRECT(A45&\"!C60\")","v":238080.94},{"$f":"INDIRECT(A45&\"!C89\")","v":0},{"$f":"+$F$2-$F$3","v":0.13229999999999997},{"$f":"+(D45-E45)*F45","v":31498.108361999995},{"$f":"INDEX(Summary!D:D,MATCH($A45,Summary!A:A,0))","v":0},{"$f":"+G45-H45","v":31498.108361999995},null,{"$f":"INDIRECT(A45&\"!b3\")","v":-31498.108361999999}]
[null,null,"Non-Depreciable Totals",{"$f":"SUM(D45:D45)","v":238080.94},{"$f":"SUM(E45:E45)","v":0},null,{"$f":"SUM(G45:G45)","v":31498.108361999995},{"$f":"SUM(H45:H45)","v":0},{"$f":"SUM(I45:I45)","v":31498.108361999995},null,{"$f":"SUM(K45:K45)","v":-31498.108361999999}]
[]
[]
[null,null,"Totals",{"$f":"+D43+D46","v":10276288.175070001},{"$f":"+E43+E46","v":4883392.3199999984},null,{"$f":"+G43+G46","v":713480.12162576104},{"$f":"+H43+H46","v":681332.64028187981},{"$f":"+I43+I46","v":32147.481343881078},null,{"$f":"+K43+K46","v":-32147.481343881012}]

{"sheet":"Sheet1","index":3,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["All Sheet Name","Check",null,"FN45 All FERC Code","FN45 All FERC Code","Check","Check 2","Combined Check","Note 1","Note 2"]
["Summary",{"$f":"IFERROR(VLOOKUP(A2,$D$2:$D$18,1,FALSE),\"\")","v":""},null,3761,{"$f":"IF(RIGHT(D2,1)=\"0\",LEFT(D2,3),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D2,$A$2:$A$38,1,FALSE),\"\")","v":3761},{"$f":"IFERROR(VLOOKUP(E2*1,$A$2:$A$38,1,FALSE),\"\")","v":""},{"$f":"IF(F2=\"\",G2,F2)","v":3761}]
["Sheet1",{"$f":"IFERROR(VLOOKUP(A3,$D$2:$D$18,1,FALSE),\"\")","v":""},null,3762,{"$f":"IF(RIGHT(D3,1)=\"0\",LEFT(D3,3),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D3,$A$2:$A$38,1,FALSE),\"\")","v":3762},{"$f":"IFERROR(VLOOKUP(E3*1,$A$2:$A$38,1,FALSE),\"\")","v":""},{"$f":"IF(F3=\"\",G3,F3)","v":3762}]
["ARAM Calc Explanation","",null,3790,"379","",379,379]
[311,"",null,3801,"",3801,"",3801]
[375,"",null,3810,"381","",381,381]
[3761,3761,null,3820,"382","",382,382]
[3762,3762,null,3830,"383","",383,383]
["376G","",null,3870,"387","",387,387]
[378,"",null,"389A","","","","","New Tabs","Use 389 tab"]
[379,"",null,"390A","","","","","New Tabs","Use 390 tab"]
[3801,3801,null,3910,"391",3910,"",3910]
[3802,"",null,"391A","","","","","New Tabs","Need to be added to the Summary tab"]
["380G","",null,3922,"",3922,"",3922]
[381,"",null,3940,"394","",394,394]
[382,"",null,3960,"396","",396,396]
[383,"",null,3970,"397","",397,397]
[384,"",null,"398A","","","","","New Tabs","Use 398 tab"]
[385,""]
[387,""]
[389,""]
[390,""]
[3910,3910]
[3912,""]
[3913,""]
[3914,""]
["391S",""]
[3921,""]
[3922,3922]
[3923,""]
[3924,""]
[393,""]
[394,""]
[395,""]
[396,""]
[397,""]
[398,""]
[399,""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"+D43-D46","v":0}]

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

{"sheet":"311","index":5,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",0,{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"375","index":6,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,{"$f":"+$F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,{"$f":"+$F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,{"$f":"+$F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,{"$f":"+$F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,{"$f":"+$F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,{"$f":"+$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,{"$f":"+$F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3761","index":7,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":361289.44889144035}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":361289.44889144087},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-5.2386894822120667E-10},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":361289.44889144093}]
[null,null,null,"Plant Balance","Book NBV",null,null,"Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Accum Depr","Accum Depr reduction due to Repairs","Adjusted Accum Depr reduction due to Repairs","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5468911.2999999998},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5074128.55},{"$f":"+E32-I32","v":-220561.13333000001},{"$f":"+E8+F8","v":4853567.4166700002},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.2409999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Repairs basis \"reduction\"","Adjustested Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Repairs basis \"reduction\" accum res","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"+B11/$B$32","v":0},{"$f":"+C11*$D$8","v":0},null,{"$f":"+D11+E11","v":0},{"$f":"2018-1997","v":21},{"$f":"+F11*$H$8","v":0},{"$f":"+(E11*$H$8)*G11","v":0},{"$f":"+(H11*G11)","v":0},{"$f":"+IF(F11-J11<0,0,F11-J11)","v":0},{"$f":"+$G$8*M11","v":0},{"$f":"IF($K$32=0,IF($B$32=0,0,C11),K11/$K$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"+B12/$B$32","v":0},{"$f":"+C12*$D$8","v":0},null,{"$f":"+D12+E12","v":0},{"$f":"2018-A12","v":20},0,0,{"$f":"+(H12*G12)","v":0},0,{"$f":"+$G$8*M12","v":0},0]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,19,0,0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,18,0,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,17,0,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,16,0,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,15,0,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,14,0,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,13,0,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,12,0,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,11,0,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,10,0,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,9,0,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,8,0,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,7,0,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2114369.8199999998},0.38661622103836285,2114369.8200000003,-11825,2102544.8200000003,6,47118.029416200006,{"$f":"+(E26*$H$8)*G26","v":-1589.9894999999999},{"$f":"+(H26*G26)","v":282708.17649720004},1819836.6435028003,1861558.6871356862,0.38354441739945772]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":763999.66999999993},0.13969867640749634,763999.67,-89886,674113.67,5,15106.887344700001,-10071.7263,75534.436723499995,598579.23327650002,612302.41495748435,0.12615512722754779]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":487375.35999999999},8.9117437322488682E-2,487375.3600000001,-59372,428003.3600000001,4,9591.5552976000017,-5322.1060799999996,38366.221190400007,389637.13880960009,398570.06021463167,8.2118991248727291E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":427702.22},7.8206099265131626E-2,427702.22000000003,-81973,345729.22000000003,3,7747.7918202000001,-5511.0447899999999,23243.3754606,322485.84453940002,329879.23807551619,6.7966345114011853E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1056168.3899999999},0.19312223805860596,1056168.3900000001,null,1056168.3900000001,2,23668.733619900002,0,47337.467239800004,1008830.9227602001,1031959.6403447579,0.21261879186027222]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":619295.84},0.1132393279079147,619295.84000000008,null,619295.84000000008,1,13878.419774400001,0,13878.419774400001,605417.42022560013,619297.37594192359,0.12759632714998309]
["Total",{"$f":"SUM(B11:B31)","v":5468911.2999999989},null,{"$f":"SUM(D11:D31)","v":5468911.3000000007},{"$f":"SUM(E11:E31)","v":-243056},{"$f":"SUM(F11:F31)","v":5225855.3000000007},null,{"$f":"SUM(H11:H31)","v":117111.417273},{"$f":"SUM(I11:I31)","v":-22494.866669999999},{"$f":"SUM(J11:J31)","v":481068.09688590013},{"$f":"SUM(K11:K31)","v":4744787.2031141007},{"$f":"SUM(L11:L31)","v":4853567.4166700002}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+L11","v":0},null,{"$f":"+$H11","v":0},{"$f":"+$H11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,0,null,{"$f":"+$H12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,{"$f":"+$H16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,{"$f":"+$H20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$H24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H24","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,1861558.6871356862,null,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006,47118.029416200006]
[2013,null,612302.41495748435,null,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,{"$f":"+$H27","v":15106.887344700001},15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001,15106.887344700001]
[2014,null,398570.06021463167,null,{"$f":"+$H28","v":9591.5552976000017},9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017,9591.5552976000017]
[2015,null,329879.23807551619,null,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001,7747.7918202000001]
[2016,null,1031959.6403447579,null,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002,23668.733619900002]
[2017,null,619297.37594192359,null,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,{"$f":"+$H31","v":13878.419774400001},13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001,13878.419774400001]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":4853567.4166700002},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":117111.417273},117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,{"$f":"SUM(BQ38:BQ58)","v":117111.417273},117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273,117111.417273]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,705347,{"$f":"C82-SUM(E82:AY82)","v":-3853.2799999999115},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":53190.02},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49200.77},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.84},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.83},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.83},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.84},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.83},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.84},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.83},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.83},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.84},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.83},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.84},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47130.83},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":41239.480000000003},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,237608,-397904.14999999956,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18192.169999999998,{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,168445,134168.79999999999,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,250.95,{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,145241,-33753.69,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13424.610000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12417.76},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11486.42},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10624.94},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9828.08},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9537.01},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9537.01},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9537},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9537.02},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9537},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9536.99},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9537.01},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9536.98},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9537.02},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9536.98},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9536.99},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9537.01},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6768.86},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":470159.86},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35262.01},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32617.35},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30171.03},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27908.23},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25815.08},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23878.959999999999},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.560000000001},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.57},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.58},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.58},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.59},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.55},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.58},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.58},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.59},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.59},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.54},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23560.59},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11780.3},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":395931.72000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29694.880000000001},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27467.77},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25407.68},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23502.1},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21739.48},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20108.990000000002},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18600.84},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.8},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.82},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.8},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.810000000001},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.8},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.78},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.810000000001},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.79},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.810000000001},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.810000000001},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.740000000002},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18352.8},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9176.41},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":2122732.58},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":150700.13999999998},{"$f":"SUM(F67:F88)","v":140832.26999999996},{"$f":"SUM(G67:G88)","v":133324.59},128294.72,123642.09,119784.42,117957.85999999999,117709.83,117709.87,117709.83,117709.84999999999,117709.81,117709.79999999999,117709.86,111818.45999999999,70579.009999999995,70578.98,67810.81,49261.72,28305.03,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19164.32,250.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR67:BR88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":1156211.6871356862},"     Begin Cumulative Difference",{"$f":"+$C379","v":1156211.6871356862},{"$f":"+E381","v":1162283.6777194862},{"$f":"+F381","v":1164366.4183032862},1164379.2288870863,1164392.0294708863,1164404.8300546864,1164417.6406384865,1164430.4412222866,1164443.2518060866,1164456.0523898867,1164468.8529736868,1164481.6635574868,1164494.4641412869,1164507.274725087,1164520.0753088871,1158641.525892687,1111523.496476487,1064405.467060287,1017287.437644087,970169.408227887,923051.378811687,875933.34939548699,828815.31997928699,781697.29056308698,734579.26114688697,687461.23173068697,640343.20231448696,593225.17289828695,546107.14348208695,498989.11406588694,451871.08464968693,404753.05523348693,357635.02581728692,310516.99640108692,263398.96698488691,216280.9375686869,169162.9081524869,122044.87873628689,74926.849320086883,27808.819903886877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":6071.9905837999904},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":2082.7405837999904},12.810583799990127,12.800583799995366,12.800583799995366,12.810583799990127,12.800583799995366,12.810583799990127,12.800583799995366,12.800583799995366,12.810583799990127,12.800583799995366,12.810583799990127,12.800583799995366,-5878.5494162000032,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":1162283.6777194862},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":1164366.4183032862},1164379.2288870863,1164392.0294708863,1164404.8300546864,1164417.6406384865,1164430.4412222866,1164443.2518060866,1164456.0523898867,1164468.8529736868,1164481.6635574868,1164494.4641412869,1164507.274725087,1164520.0753088871,1158641.525892687,1111523.496476487,1064405.467060287,1017287.437644087,970169.408227887,923051.378811687,875933.34939548699,828815.31997928699,781697.29056308698,734579.26114688697,687461.23173068697,640343.20231448696,593225.17289828695,546107.14348208695,498989.11406588694,451871.08464968693,404753.05523348693,357635.02581728692,310516.99640108692,263398.96698488691,216280.9375686869,169162.9081524869,122044.87873628689,74926.849320086883,27808.819903886877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":6071.9905837999904},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":2082.7405837999904},12.810583799990127,12.800583799995366,12.800583799995366,12.810583799990127,12.800583799995366,12.810583799990127,12.800583799995366,12.800583799995366,12.810583799990127,12.800583799995366,12.810583799990127,12.800583799995366,-5878.5494162000032,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-47118.029416200006,-27808.819903886877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.25345000000000001},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.25345000000000001},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.3848060920514631,0.3848060920514631,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146321,0.38480609205146321,0.38480609205146321,0.38480609205146321,0.38480609205146327,0.38480609205146327,0.38480609205146332,0.38480609205146332,0.38480609205146338,0.38480609205146338,0.38480609205146338,0.38480609205146338,0.38480609205146343,0.38480609205146349,0.38480609205146343,0.38480609205146354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":1538.9460134641076},{"$f":"IF(F379=0,0,F382*$C384)","v":527.87060096410755},{"$f":"IF(G379=0,0,G382*$C384)","v":3.2468424641074978},3.2443079641088257,3.2443079641088257,3.2468424641074978,3.2443079641088257,3.2468424641074978,3.2443079641088257,3.2443079641088257,3.2468424641074978,3.2443079641088257,3.2468424641074978,3.2443079641088257,-1489.9183495358909,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-11942.064555535891,-7048.1454046401295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":1538.9460134641076},{"$f":"+F382*F383","v":527.87060096410755},{"$f":"+G382*G383","v":3.2468424641074978},3.2443079641088257,3.2443079641088257,3.2468424641074978,3.2443079641088257,3.2468424641074978,3.2443079641088257,3.2443079641088257,3.2468424641074978,3.2443079641088257,3.2468424641074978,3.2443079641088257,-2262.1016277793333,-18131.304764813805,-18131.304764813809,-18131.304764813809,-18131.304764813809,-18131.304764813809,-18131.304764813809,-18131.304764813809,-18131.304764813809,-18131.304764813809,-18131.304764813813,-18131.304764813813,-18131.304764813813,-18131.304764813813,-18131.304764813813,-18131.304764813813,-18131.304764813816,-18131.304764813816,-18131.30476481382,-18131.30476481382,-18131.30476481382,-18131.30476481382,-18131.30476481382,-18131.304764813824,-18131.30476481382,-10701.003311777666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":446008.65831259091},"     Begin Cumulative DFIT",{"$f":"+C386","v":446008.65831259091},{"$f":"+E387","v":447547.60432605504},{"$f":"+F387","v":448075.47492701915},448078.72176948324,448081.96607744735,448085.21038541145,448088.45722787554,448091.70153583965,448094.94837830373,448098.19268626784,448101.43699423195,448104.68383669603,448107.92814466014,448111.17498712422,448114.41929508833,445852.31766730902,427721.01290249522,409589.70813768142,391458.40337286761,373327.09860805381,355195.79384324001,337064.48907842621,318933.18431361241,300801.87954879861,282670.5747839848,264539.270019171,246407.9652543572,228276.6604895434,210145.3557247296,192014.0509599158,173882.74619510199,155751.44143028819,137620.13666547439,119488.83190066057,101357.52713584676,83226.222371032942,65094.917606219125,46963.612841405309,28832.308076591486,10701.003311777666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":447547.60432605504},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":448075.47492701915},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":448078.72176948324},448081.96607744735,448085.21038541145,448088.45722787554,448091.70153583965,448094.94837830373,448098.19268626784,448101.43699423195,448104.68383669603,448107.92814466014,448111.17498712422,448114.41929508833,445852.31766730902,427721.01290249522,409589.70813768142,391458.40337286761,373327.09860805381,355195.79384324001,337064.48907842621,318933.18431361241,300801.87954879861,282670.5747839848,264539.270019171,246407.9652543572,228276.6604895434,210145.3557247296,192014.0509599158,173882.74619510199,155751.44143028819,137620.13666547439,119488.83190066057,101357.52713584676,83226.222371032942,65094.917606219125,46963.612841405309,28832.308076591486,10701.003311777666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38505883968377413},{"$f":"IF(G379=0,0,+G386/G379)","v":0.384823426615098},0.38482198123523459,0.38482053701540808,0.3848190928273349,0.38481764754283065,0.38481620341828576,0.38481475819735733,0.38481331413633657,0.3848118701070638,0.38481042498147888,0.38480898101572397,0.38480753595370437,0.3848060920514631,0.3848060920514631,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146321,0.38480609205146321,0.38480609205146321,0.38480609205146321,0.38480609205146327,0.38480609205146327,0.38480609205146332,0.38480609205146332,0.38480609205146338,0.38480609205146338,0.38480609205146338,0.38480609205146338,0.38480609205146343,0.38480609205146349,0.38480609205146343,0.38480609205146354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38505883968377413},{"$f":"IF(F381=0,0,+F387/F381)","v":0.384823426615098},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38482198123523459},0.38482053701540808,0.3848190928273349,0.38481764754283065,0.38481620341828576,0.38481475819735733,0.38481331413633657,0.3848118701070638,0.38481042498147888,0.38480898101572397,0.38480753595370437,0.3848060920514631,0.3848060920514631,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146316,0.38480609205146321,0.38480609205146321,0.38480609205146321,0.38480609205146321,0.38480609205146327,0.38480609205146327,0.38480609205146332,0.38480609205146332,0.38480609205146338,0.38480609205146338,0.38480609205146338,0.38480609205146338,0.38480609205146343,0.38480609205146349,0.38480609205146343,0.38480609205146354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":446008.65831259091},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":447547.60432605504},{"$f":"+E390+F385","v":448075.47492701915},{"$f":"+F390+G385","v":448078.72176948324},448081.96607744735,448085.21038541145,448088.45722787554,448091.70153583965,448094.94837830373,448098.19268626784,448101.43699423195,448104.68383669603,448107.92814466014,448111.17498712422,448114.41929508833,445852.31766730902,427721.01290249522,409589.70813768142,391458.40337286761,373327.09860805381,355195.79384324001,337064.48907842621,318933.18431361241,300801.87954879861,282670.5747839848,264539.270019171,246407.9652543572,228276.6604895434,210145.3557247296,192014.0509599158,173882.74619510199,155751.44143028819,137620.13666547439,119488.83190066057,101357.52713584676,83226.222371032942,65094.917606219125,46963.612841405309,28832.308076591486,10701.003311777666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":293041.85210453969},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":294580.79811800382},{"$f":"IF(F384<>0,+E391+F384,0)","v":295108.66871896794},{"$f":"IF(G384<>0,+F391+G384,0)","v":295111.91556143202},295115.15986939613,295118.40417736024,295121.65101982432,295124.89532778843,295128.14217025251,295131.38647821662,295134.63078618073,295137.87762864481,295141.12193660892,295144.368779073,295147.61308703711,293657.69473750121,281715.6301819653,269773.56562642939,257831.50107089352,245889.43651535764,233947.37195982176,222005.30740428588,210063.24284875,198121.17829321412,186179.11373767824,174237.04918214236,162294.98462660649,150352.92007107061,138410.85551553473,126468.79095999883,114526.72640446294,102584.66184892705,90642.597293391154,78700.532737855261,66758.468182319368,54816.403626783474,42874.339071247581,30932.274515711688,18990.209960175795,7048.1454046399031,-2.2646418074145913E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":152966.80620805122},{"$f":"+E394","v":152966.80620805122},{"$f":"+F394","v":152966.80620805122},152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152194.62292980778,146005.38272052986,139816.14251125194,133626.90230197401,127437.66209269609,121248.42188341817,115059.18167414024,108869.94146486232,102680.7012555844,96491.461046306475,90302.220837028552,84112.980627750629,77923.740418472706,71734.500209194783,65545.25999991686,59356.019790638937,53166.779581361014,46977.539372083091,40788.29916280516,34599.05895352723,28409.8187442493,22220.57853497137,16031.338325693441,9842.0981164155091,3652.8579071375807,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,{"$f":"+BR394","v":4.4565240386873484E-11},4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,772.18327824344237,6189.2402092779139,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779248,6189.2402092779248,6189.2402092779284,6189.2402092779284,6189.2402092779284,6189.2402092779284,6189.2402092779284,6189.2402092779321,6189.2402092779284,3652.8579071375361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":152966.80620805122},"     End Excess Deferred",{"$f":"+E392-E393","v":152966.80620805122},{"$f":"+F392-F393","v":152966.80620805122},152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152966.80620805122,152194.62292980778,146005.38272052986,139816.14251125194,133626.90230197401,127437.66209269609,121248.42188341817,115059.18167414024,108869.94146486232,102680.7012555844,96491.461046306475,90302.220837028552,84112.980627750629,77923.740418472706,71734.500209194783,65545.25999991686,59356.019790638937,53166.779581361014,46977.539372083091,40788.29916280516,34599.05895352723,28409.8187442493,22220.57853497137,16031.338325693441,9842.0981164155091,3652.8579071375807,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,{"$f":"+BR392-BR393","v":4.4565240386873484E-11},4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11,4.4565240386873484E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":152966.80620805107},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,772.18327824344237,6189.2402092779139,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779248,6189.2402092779248,6189.2402092779284,6189.2402092779284,6189.2402092779284,6189.2402092779284,6189.2402092779284,6189.2402092779321,6189.2402092779284,3652.8579071375361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":374694.41495748435},"     Begin Cumulative Difference",{"$f":"+$C398","v":374694.41495748435},{"$f":"+E400","v":377743.99761278433},{"$f":"+F400","v":380793.5802680843},383843.16292338428,386892.74557868426,389942.32823398424,392991.91088928422,396041.4935445842,399091.07619988418,402140.65885518416,405190.24151048413,408239.82416578411,411289.40682108409,414338.98947638407,417388.57213168405,420438.15478698403,423487.73744228401,426537.32009758399,429586.90275288397,432636.48540818394,435686.06806348392,438735.6507187839,441785.23337408388,444834.81602938386,447884.39868468384,450933.98133998382,453983.5639952838,457033.14665058377,460082.72930588375,463132.31196118373,466181.89461648371,469231.47727178369,472281.05992708367,475330.64258238365,478380.22523768363,481465.50789298362,466358.62054828362,451251.73320358363,436144.84585888364,421037.95851418364,405931.07116948365,390824.18382478366,375717.29648008366,360610.40913538367,345503.52179068368,330396.63444598368,315289.74710128369,300182.8597565837,285075.9724118837,269969.08506718371,254862.19772248372,239755.31037778372,224648.42303308373,209541.53568838374,194434.64834368374,179327.76099898375,164220.87365428376,149113.98630958376,134007.09896488377,118900.21162018378,103793.32427548378,88686.436930783791,73579.549586083798,58472.662241383798,43365.774896683797,28258.887551983797,{"$f":"+BR400","v":13152.000207283796},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":3049.582655299997},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":3049.582655299997},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":3049.582655299997},3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3085.2826552999977,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":-15106.887344700001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":377743.99761278433},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":380793.5802680843},383843.16292338428,386892.74557868426,389942.32823398424,392991.91088928422,396041.4935445842,399091.07619988418,402140.65885518416,405190.24151048413,408239.82416578411,411289.40682108409,414338.98947638407,417388.57213168405,420438.15478698403,423487.73744228401,426537.32009758399,429586.90275288397,432636.48540818394,435686.06806348392,438735.6507187839,441785.23337408388,444834.81602938386,447884.39868468384,450933.98133998382,453983.5639952838,457033.14665058377,460082.72930588375,463132.31196118373,466181.89461648371,469231.47727178369,472281.05992708367,475330.64258238365,478380.22523768363,481465.50789298362,466358.62054828362,451251.73320358363,436144.84585888364,421037.95851418364,405931.07116948365,390824.18382478366,375717.29648008366,360610.40913538367,345503.52179068368,330396.63444598368,315289.74710128369,300182.8597565837,285075.9724118837,269969.08506718371,254862.19772248372,239755.31037778372,224648.42303308373,209541.53568838374,194434.64834368374,179327.76099898375,164220.87365428376,149113.98630958376,134007.09896488377,118900.21162018378,103793.32427548378,88686.436930783791,73579.549586083798,58472.662241383798,43365.774896683797,28258.887551983797,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":13152.000207283796},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":3049.582655299997},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":3049.582655299997},3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3049.582655299997,3085.2826552999977,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,-15106.887344700001,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":-15106.887344700001},-13152.000207283796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.35641079425463978,0.35641079425463978,0.35641079425463973,0.35641079425463973,0.35641079425463967,0.35641079425463962,0.35641079425463962,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463945,0.35641079425463945,0.35641079425463945,0.35641079425463945,0.3564107942546394,0.35641079425463934,0.35641079425463934,0.35641079425463928,0.35641079425463923,0.35641079425463923,0.35641079425463923,0.35641079425463928,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0.35641079425463923},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":772.9167239857843},{"$f":"IF(F398=0,0,F401*$C403)","v":772.9167239857843},{"$f":"IF(G398=0,0,G401*$C403)","v":772.9167239857843},772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,781.96488898578446,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,-3828.8405975142155,{"$f":"IF(BS398=0,0,BS401*$C403)","v":-3333.374452536078},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":772.9167239857843},{"$f":"+F401*F402","v":772.9167239857843},{"$f":"+G401*G402","v":772.9167239857843},772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,772.9167239857843,781.96488898578446,-5384.2577172398933,-5384.2577172398933,-5384.2577172398924,-5384.2577172398924,-5384.2577172398915,-5384.2577172398906,-5384.2577172398906,-5384.2577172398896,-5384.2577172398896,-5384.2577172398896,-5384.2577172398896,-5384.2577172398896,-5384.2577172398896,-5384.2577172398896,-5384.2577172398896,-5384.2577172398896,-5384.2577172398896,-5384.2577172398896,-5384.2577172398896,-5384.2577172398887,-5384.2577172398887,-5384.2577172398887,-5384.2577172398887,-5384.2577172398878,-5384.2577172398869,-5384.2577172398869,-5384.257717239886,-5384.2577172398851,-5384.2577172398851,-5384.2577172398851,-5384.257717239886,{"$f":"+BS401*BS402","v":-4687.5148399151976},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":144538.37056984959},"     Begin Cumulative DFIT",{"$f":"+C405","v":144538.37056984959},{"$f":"+E406","v":145311.28729383537},{"$f":"+F406","v":146084.20401782115},146857.12074180692,147630.0374657927,148402.95418977848,149175.87091376426,149948.78763775004,150721.70436173581,151494.62108572159,152267.53780970737,153040.45453369315,153813.37125767893,154586.2879816647,155359.20470565048,156132.12142963626,156905.03815362204,157677.95487760782,158450.87160159359,159223.78832557937,159996.70504956515,160769.62177355093,161542.53849753671,162315.45522152248,163088.37194550826,163861.28866949404,164634.20539347982,165407.12211746559,166180.03884145137,166952.95556543715,167725.87228942293,168498.78901340871,169271.70573739448,170044.62246138026,170817.53918536604,171599.50407435183,166215.24635711193,160830.98863987203,155446.73092263212,150062.47320539222,144678.21548815232,139293.95777091241,133909.70005367251,128525.44233643262,123141.18461919273,117756.92690195284,112372.66918471296,106988.41146747307,101604.15375023318,96219.896032993289,90835.6383157534,85451.380598513511,80067.122881273623,74682.865164033734,69298.607446793845,63914.349729553956,58530.092012314068,53145.834295074179,47761.57657783429,42377.318860594401,36993.061143354513,31608.803426114624,26224.545708874739,20840.287991634854,15456.030274394969,10071.772557155084,{"$f":"+BR406","v":4687.5148399151976},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":145311.28729383537},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":146084.20401782115},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":146857.12074180692},147630.0374657927,148402.95418977848,149175.87091376426,149948.78763775004,150721.70436173581,151494.62108572159,152267.53780970737,153040.45453369315,153813.37125767893,154586.2879816647,155359.20470565048,156132.12142963626,156905.03815362204,157677.95487760782,158450.87160159359,159223.78832557937,159996.70504956515,160769.62177355093,161542.53849753671,162315.45522152248,163088.37194550826,163861.28866949404,164634.20539347982,165407.12211746559,166180.03884145137,166952.95556543715,167725.87228942293,168498.78901340871,169271.70573739448,170044.62246138026,170817.53918536604,171599.50407435183,166215.24635711193,160830.98863987203,155446.73092263212,150062.47320539222,144678.21548815232,139293.95777091241,133909.70005367251,128525.44233643262,123141.18461919273,117756.92690195284,112372.66918471296,106988.41146747307,101604.15375023318,96219.896032993289,90835.6383157534,85451.380598513511,80067.122881273623,74682.865164033734,69298.607446793845,63914.349729553956,58530.092012314068,53145.834295074179,47761.57657783429,42377.318860594401,36993.061143354513,31608.803426114624,26224.545708874739,20840.287991634854,15456.030274394969,10071.772557155084,4687.5148399151976,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38575000000000004},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38468192270996782},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38363095279856269},0.38259668251827073,0.38157871697743806,0.38057667363756809,0.37959018183402476,0.37861888231887908,0.37766242682471574,0.37672047764828648,0.37579270725296454,0.37487879788901779,0.37397844123077456,0.37309133802981292,0.37221719778335333,0.37135573841708291,0.37050668598168368,0.3696697743623793,0.36884474500085268,0.36803134662892539,0.3672293350134207,0.36643847271166785,0.36565852883713235,0.36488927883468686,0.3641305042650626,0.36338199259804738,0.36264353701401869,0.36191493621342208,0.36119599423382698,0.3604865202742103,0.35978632852613646,0.35909523801152088,0.35841307242667886,0.35773965999237756,0.35707483330962353,0.35641079425463978,0.35641079425463978,0.35641079425463973,0.35641079425463973,0.35641079425463967,0.35641079425463962,0.35641079425463962,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463945,0.35641079425463945,0.35641079425463945,0.35641079425463945,0.3564107942546394,0.35641079425463934,0.35641079425463934,0.35641079425463928,0.35641079425463923,0.35641079425463923,0.35641079425463923,0.35641079425463928,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0.35641079425463923},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38468192270996782},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38363095279856269},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38259668251827073},0.38157871697743806,0.38057667363756809,0.37959018183402476,0.37861888231887908,0.37766242682471574,0.37672047764828648,0.37579270725296454,0.37487879788901779,0.37397844123077456,0.37309133802981292,0.37221719778335333,0.37135573841708291,0.37050668598168368,0.3696697743623793,0.36884474500085268,0.36803134662892539,0.3672293350134207,0.36643847271166785,0.36565852883713235,0.36488927883468686,0.3641305042650626,0.36338199259804738,0.36264353701401869,0.36191493621342208,0.36119599423382698,0.3604865202742103,0.35978632852613646,0.35909523801152088,0.35841307242667886,0.35773965999237756,0.35707483330962353,0.35641079425463978,0.35641079425463978,0.35641079425463973,0.35641079425463973,0.35641079425463967,0.35641079425463962,0.35641079425463962,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463956,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463951,0.35641079425463945,0.35641079425463945,0.35641079425463945,0.35641079425463945,0.3564107942546394,0.35641079425463934,0.35641079425463934,0.35641079425463928,0.35641079425463923,0.35641079425463923,0.35641079425463923,0.35641079425463928,0.35641079425463923,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":144538.37056984959},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":145311.28729383537},{"$f":"+E409+F404","v":146084.20401782115},{"$f":"+F409+G404","v":146857.12074180692},147630.0374657927,148402.95418977848,149175.87091376426,149948.78763775004,150721.70436173581,151494.62108572159,152267.53780970737,153040.45453369315,153813.37125767893,154586.2879816647,155359.20470565048,156132.12142963626,156905.03815362204,157677.95487760782,158450.87160159359,159223.78832557937,159996.70504956515,160769.62177355093,161542.53849753671,162315.45522152248,163088.37194550826,163861.28866949404,164634.20539347982,165407.12211746559,166180.03884145137,166952.95556543715,167725.87228942293,168498.78901340871,169271.70573739448,170044.62246138026,170817.53918536604,171599.50407435183,166215.24635711193,160830.98863987203,155446.73092263212,150062.47320539222,144678.21548815232,139293.95777091241,133909.70005367251,128525.44233643262,123141.18461919273,117756.92690195284,112372.66918471296,106988.41146747307,101604.15375023318,96219.896032993289,90835.6383157534,85451.380598513511,80067.122881273623,74682.865164033734,69298.607446793845,63914.349729553956,58530.092012314068,53145.834295074179,47761.57657783429,42377.318860594401,36993.061143354513,31608.803426114624,26224.545708874739,20840.287991634854,15456.030274394969,10071.772557155084,4687.5148399151976,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":94966.299470974409},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":95739.216194960187},{"$f":"IF(F403<>0,+E410+F403,0)","v":96512.132918945965},{"$f":"IF(G403<>0,+F410+G403,0)","v":97285.049642931743},98057.966366917521,98830.883090903299,99603.799814889077,100376.71653887485,101149.63326286063,101922.54998684641,102695.46671083219,103468.38343481797,104241.30015880374,105014.21688278952,105787.1336067753,106560.05033076108,107332.96705474686,108105.88377873263,108878.80050271841,109651.71722670419,110424.63395068997,111197.55067467575,111970.46739866152,112743.3841226473,113516.30084663308,114289.21757061886,115062.13429460464,115835.05101859041,116607.96774257619,117380.88446656197,118153.80119054775,118926.71791453352,119699.6346385193,120472.55136250508,121245.46808649086,122027.43297547664,118198.59237796243,114369.75178044822,110540.91118293401,106712.0705854198,102883.22998790559,99054.389390391385,95225.548792877176,91396.708195362968,87567.867597848759,83739.02700033455,79910.186402820342,76081.345805306133,72252.505207791924,68423.664610277716,64594.8240127635,60765.983415249284,56937.142817735068,53108.302220220852,49279.461622706636,45450.62102519242,41621.780427678204,37792.939830163989,33964.099232649773,30135.258635135557,26306.418037621341,22477.577440107125,18648.736842592909,14819.896245078693,10991.055647564477,7162.2150500502612,3333.3744525360457,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":-3.2287061912938952E-11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":49572.071098875182},{"$f":"+E413","v":49572.071098875182},{"$f":"+F413","v":49572.071098875182},49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,48016.653979149502,46461.236859423821,44905.819739698141,43350.402619972461,41794.985500246788,40239.568380521116,38684.151260795443,37128.73414106977,35573.317021344097,34017.899901618424,32462.482781892752,30907.065662167079,29351.648542441406,27796.231422715733,26240.81430299006,24685.397183264387,23129.980063538715,21574.562943813042,20019.145824087369,18463.728704361696,16908.311584636023,15352.894464910351,13797.477345184678,12242.060225459005,10686.643105733334,9131.2259860076629,7575.8088662819919,6020.3917465563227,4464.9746268306535,2909.5575071049839,{"$f":"+BR413","v":1354.1403873793133},1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1555.4171197256778,1555.4171197256778,1555.4171197256769,1555.4171197256769,1555.417119725676,1555.4171197256751,1555.4171197256751,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256724,1555.4171197256715,1555.4171197256715,1555.4171197256705,1555.4171197256696,1555.4171197256696,1555.4171197256696,{"$f":"+BR403-BR404","v":1555.4171197256705},1354.1403873791196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":49572.071098875182},"     End Excess Deferred",{"$f":"+E411-E412","v":49572.071098875182},{"$f":"+F411-F412","v":49572.071098875182},49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,49572.071098875182,48016.653979149502,46461.236859423821,44905.819739698141,43350.402619972461,41794.985500246788,40239.568380521116,38684.151260795443,37128.73414106977,35573.317021344097,34017.899901618424,32462.482781892752,30907.065662167079,29351.648542441406,27796.231422715733,26240.81430299006,24685.397183264387,23129.980063538715,21574.562943813042,20019.145824087369,18463.728704361696,16908.311584636023,15352.894464910351,13797.477345184678,12242.060225459005,10686.643105733334,9131.2259860076629,7575.8088662819919,6020.3917465563227,4464.9746268306535,2909.5575071049839,{"$f":"+BR411-BR412","v":1354.1403873793133},1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10,1.9372237147763371E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":49572.071098875014},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1555.4171197256778,1555.4171197256778,1555.4171197256769,1555.4171197256769,1555.417119725676,1555.4171197256751,1555.4171197256751,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256724,1555.4171197256715,1555.4171197256715,1555.4171197256705,1555.4171197256696,1555.4171197256696,1555.4171197256696,1555.4171197256705,{"$f":"+BS403-BS404","v":1354.1403873791196},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":230125.06021463167},"     Begin Cumulative Difference",{"$f":"+$C417","v":230125.06021463167},{"$f":"+E419","v":221505.65491703167},{"$f":"+F419","v":212886.24961943168},204266.84432183168,195647.43902423169,187028.03372663169,178408.6284290317,169789.2231314317,161169.81783383171,152550.41253623171,143931.00723863172,135311.60194103172,126692.19664343173,118072.79134583173,109453.38604823174,100833.98075063174,92214.57545303175,83595.170155431755,74975.76485783176,66356.359560231765,57736.954262631763,49117.548965031761,40498.143667431759,31878.738369831757,23259.333072231755,14639.927774631753,6020.5224770317509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-8619.4052976000021},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-8619.4052976000021},-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":221505.65491703167},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":212886.24961943168},204266.84432183168,195647.43902423169,187028.03372663169,178408.6284290317,169789.2231314317,161169.81783383171,152550.41253623171,143931.00723863172,135311.60194103172,126692.19664343173,118072.79134583173,109453.38604823174,100833.98075063174,92214.57545303175,83595.170155431755,74975.76485783176,66356.359560231765,57736.954262631763,49117.548965031761,40498.143667431759,31878.738369831757,23259.333072231755,14639.927774631753,6020.5224770317509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-8619.4052976000021},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-8619.4052976000021},-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-8619.4052976000021,-6020.5224770317509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999993},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999993},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999987},0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999959,0.38574999999999954,0.38574999999999954,0.38574999999999948,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999948,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-2184.5882726767204},{"$f":"IF(F417=0,0,F420*$C422)","v":-2184.5882726767204},{"$f":"IF(G417=0,0,G420*$C422)","v":-2184.5882726767204},-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-2184.5882726767204,-1525.9014218036973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-3324.9355935492003},{"$f":"+F420*F421","v":-3324.9355935492003},{"$f":"+G420*G421","v":-3324.9355935491999},-3324.9355935491994,-3324.9355935491985,-3324.9355935491994,-3324.9355935491985,-3324.9355935491985,-3324.9355935491981,-3324.9355935491981,-3324.9355935491981,-3324.9355935491976,-3324.9355935491976,-3324.9355935491972,-3324.9355935491967,-3324.9355935491967,-3324.9355935491963,-3324.9355935491958,-3324.9355935491958,-3324.9355935491958,-3324.9355935491958,-3324.9355935491958,-3324.9355935491963,-3324.9355935491958,-3324.9355935491958,-3324.9355935491958,-2322.4165455149941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":88770.741977794154},"     Begin Cumulative DFIT",{"$f":"+C424","v":88770.741977794154},{"$f":"+E425","v":85445.806384244948},{"$f":"+F425","v":82120.870790695742},78795.935197146537,75470.999603597331,72146.06401004814,68821.128416498934,65496.192822949735,62171.257229400537,58846.321635851338,55521.38604230214,52196.450448752941,48871.514855203743,45546.579261654544,42221.643668105346,38896.708074556147,35571.772481006949,32246.836887457754,28921.901293908559,25596.965700359364,22272.030106810169,18947.094513260974,15622.158919711779,12297.223326162582,8972.2877326133857,5647.3521390641899,2322.4165455149941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":85445.806384244948},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":82120.870790695742},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":78795.935197146537},75470.999603597331,72146.06401004814,68821.128416498934,65496.192822949735,62171.257229400537,58846.321635851338,55521.38604230214,52196.450448752941,48871.514855203743,45546.579261654544,42221.643668105346,38896.708074556147,35571.772481006949,32246.836887457754,28921.901293908559,25596.965700359364,22272.030106810169,18947.094513260974,15622.158919711779,12297.223326162582,8972.2877326133857,5647.3521390641899,2322.4165455149941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999993},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999993},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999987},0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999959,0.38574999999999954,0.38574999999999954,0.38574999999999948,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999948,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999993},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999987},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38574999999999982},0.38574999999999976,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999959,0.38574999999999954,0.38574999999999954,0.38574999999999948,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999948,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":88770.741977794154},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":85445.806384244948},{"$f":"+E428+F423","v":82120.870790695742},{"$f":"+F428+G423","v":78795.935197146537},75470.999603597331,72146.06401004814,68821.128416498934,65496.192822949735,62171.257229400537,58846.321635851338,55521.38604230214,52196.450448752941,48871.514855203743,45546.579261654544,42221.643668105346,38896.708074556147,35571.772481006949,32246.836887457754,28921.901293908559,25596.965700359364,22272.030106810169,18947.094513260974,15622.158919711779,12297.223326162582,8972.2877326133857,5647.3521390641899,2322.4165455149941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":58325.196511398397},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":56140.608238721674},{"$f":"IF(F422<>0,+E429+F422,0)","v":53956.019966044951},{"$f":"IF(G422<>0,+F429+G422,0)","v":51771.431693368228},49586.843420691504,47402.255148014781,45217.666875338058,43033.078602661335,40848.490329984612,38663.902057307889,36479.313784631166,34294.725511954442,32110.137239277723,29925.548966601003,27740.960693924284,25556.372421247564,23371.784148570845,21187.195875894125,19002.607603217406,16818.019330540686,14633.431057863967,12448.842785187248,10264.254512510528,8079.6662398338076,5895.0779671570872,3710.4896944803668,1525.9014218036464,-5.0931703299283981E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":30445.545466395757},{"$f":"+E432","v":29305.198145523278},{"$f":"+F432","v":28164.850824650799},27024.50350377832,25884.156182905841,24743.808862033362,23603.461541160883,22463.114220288404,21322.766899415925,20182.419578543446,19042.072257670967,17901.724936798488,16761.377615926009,15621.030295053532,14480.682974181054,13340.335653308579,12199.988332436104,11059.641011563628,9919.2936906911527,8778.9463698186773,7638.5990489462019,6498.2517280737266,5357.9044072012512,4217.5570863287758,3077.2097654563004,1936.862444583825,796.51512371134959,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,{"$f":"+BR432","v":5.2750692702829838E-11},5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":1140.3473208724799},{"$f":"+F422-F423","v":1140.3473208724799},1140.3473208724795,1140.347320872479,1140.3473208724781,1140.347320872479,1140.3473208724781,1140.3473208724781,1140.3473208724777,1140.3473208724777,1140.3473208724777,1140.3473208724772,1140.3473208724772,1140.3473208724768,1140.3473208724763,1140.3473208724763,1140.3473208724758,1140.3473208724754,1140.3473208724754,1140.3473208724754,1140.3473208724754,1140.3473208724754,1140.3473208724758,1140.3473208724754,1140.3473208724754,1140.3473208724754,796.51512371129684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":30445.545466395757},"     End Excess Deferred",{"$f":"+E430-E431","v":29305.198145523278},{"$f":"+F430-F431","v":28164.850824650799},27024.50350377832,25884.156182905841,24743.808862033362,23603.461541160883,22463.114220288404,21322.766899415925,20182.419578543446,19042.072257670967,17901.724936798488,16761.377615926009,15621.030295053532,14480.682974181054,13340.335653308579,12199.988332436104,11059.641011563628,9919.2936906911527,8778.9463698186773,7638.5990489462019,6498.2517280737266,5357.9044072012512,4217.5570863287758,3077.2097654563004,1936.862444583825,796.51512371134959,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,{"$f":"+BR430-BR431","v":5.2750692702829838E-11},5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":30445.545466395699},{"$f":"+E422-E423","v":1140.3473208724799},{"$f":"+F422-F423","v":1140.3473208724799},{"$f":"+G422-G423","v":1140.3473208724795},1140.347320872479,1140.3473208724781,1140.347320872479,1140.3473208724781,1140.3473208724781,1140.3473208724777,1140.3473208724777,1140.3473208724777,1140.3473208724772,1140.3473208724772,1140.3473208724768,1140.3473208724763,1140.3473208724763,1140.3473208724758,1140.3473208724754,1140.3473208724754,1140.3473208724754,1140.3473208724754,1140.3473208724754,1140.3473208724758,1140.3473208724754,1140.3473208724754,1140.3473208724754,796.51512371129684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":184638.23807551619},"     Begin Cumulative Difference",{"$f":"+$C436","v":184638.23807551619},{"$f":"+E438","v":190315.05625531619},{"$f":"+F438","v":194985.02443511618},198723.65261491618,201600.80079471617,203681.08897451617,205470.30715431616,207259.52533411616,209048.73351391614,210837.96169371615,212627.16987351613,214416.36805331614,216205.58623311613,217994.77441291613,219784.00259271613,221573.19077251613,223362.38895231613,225151.60713211613,224172.67531191613,216424.88349171611,208677.09167151613,200929.29985131614,193181.50803111616,185433.71621091617,177685.92439071619,169938.1325705162,162190.34075031622,154442.54893011623,146694.75710991625,138946.96528971626,131199.17346951627,123451.38164931627,115703.58982911627,107955.79800891627,100208.00618871627,92460.214368516274,84712.422548316274,76964.630728116274,69216.838907916273,61469.047087716273,53721.255267516273,45973.463447316273,38225.671627116273,30477.879806916273,22730.087986716273,14982.296166516273,7234.5043463162729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":5676.8181798000023},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":4669.9681798000001},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":3738.6281798},2877.1481798000004,2080.2881797999999,1789.2181798000001,1789.2181798000001,1789.2081797999999,1789.2281798000004,1789.2081797999999,1789.1981797999997,1789.2181798000001,1789.1881797999995,1789.2281798000004,1789.1881797999995,1789.1981797999997,1789.2181798000001,-978.9318202000004,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":190315.05625531619},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":194985.02443511618},198723.65261491618,201600.80079471617,203681.08897451617,205470.30715431616,207259.52533411616,209048.73351391614,210837.96169371615,212627.16987351613,214416.36805331614,216205.58623311613,217994.77441291613,219784.00259271613,221573.19077251613,223362.38895231613,225151.60713211613,224172.67531191613,216424.88349171611,208677.09167151613,200929.29985131614,193181.50803111616,185433.71621091617,177685.92439071619,169938.1325705162,162190.34075031622,154442.54893011623,146694.75710991625,138946.96528971626,131199.17346951627,123451.38164931627,115703.58982911627,107955.79800891627,100208.00618871627,92460.214368516274,84712.422548316274,76964.630728116274,69216.838907916273,61469.047087716273,53721.255267516273,45973.463447316273,38225.671627116273,30477.879806916273,22730.087986716273,14982.296166516273,7234.5043463162729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":5676.8181798000023},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":4669.9681798000001},3738.6281798,2877.1481798000004,2080.2881797999999,1789.2181798000001,1789.2181798000001,1789.2081797999999,1789.2281798000004,1789.2081797999999,1789.1981797999997,1789.2181798000001,1789.1881797999995,1789.2281798000004,1789.1881797999995,1789.1981797999997,1789.2181798000001,-978.9318202000004,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7747.7918202000001,-7234.5043463162729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.36194417958210245,0.36194417958210251,0.36194417958210245,0.3619441795821024,0.36194417958210234,0.3619441795821024,0.36194417958210229,0.36194417958210229,0.36194417958210223,0.36194417958210223,0.36194417958210218,0.36194417958210212,0.36194417958210207,0.36194417958210201,0.36194417958210201,0.36194417958210195,0.36194417958210195,0.3619441795821019,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":1438.7895676703106},{"$f":"IF(F436=0,0,F439*$C441)","v":1183.6034351703101},{"$f":"IF(G436=0,0,G439*$C441)","v":947.55531217031},729.21320617031017,527.24903917030997,453.47734767031005,453.47734767031005,453.47481317030997,453.47988217031013,453.47481317030997,453.47227867030995,453.47734767031005,453.46974417030987,453.47988217031013,453.46974417030987,453.47227867030995,453.47734767031005,-248.11026982969011,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1963.67783682969,-1833.5851265738595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":1438.7895676703106},{"$f":"+F439*F440","v":1183.6034351703101},{"$f":"+G439*G440","v":947.55531217031},729.21320617031017,527.24903917030997,453.47734767031005,453.47734767031005,453.47481317030997,453.47988217031013,453.47481317030997,453.47227867030995,453.47734767031005,453.46974417030987,453.47988217031013,453.46974417030987,453.47227867030995,453.47734767031005,-354.31867452910336,-2804.2681539352138,-2804.2681539352134,-2804.2681539352129,-2804.2681539352125,-2804.2681539352129,-2804.268153935212,-2804.268153935212,-2804.2681539352116,-2804.2681539352116,-2804.2681539352111,-2804.2681539352106,-2804.2681539352102,-2804.2681539352097,-2804.2681539352097,-2804.2681539352093,-2804.2681539352093,-2804.2681539352088,-2804.2681539352084,-2804.2681539352084,-2804.2681539352084,-2804.2681539352084,-2804.2681539352084,-2804.2681539352084,-2804.2681539352084,-2804.2681539352084,-2804.2681539352084,-2804.2681539352084,-2804.2681539352084,-2618.4867403105932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":71224.200337630362},"     Begin Cumulative DFIT",{"$f":"+C443","v":71224.200337630362},{"$f":"+E444","v":72662.989905300667},{"$f":"+F444","v":73846.593340470979},74794.148652641292,75523.361858811608,76050.610897981911,76504.088245652223,76957.565593322535,77411.040406492844,77864.52028866316,78317.995101833469,78771.467380503775,79224.944728174087,79678.41447234439,80131.894354514705,80585.364098685008,81038.836377355314,81492.313725025626,81137.995050496524,78333.726896561304,75529.458742626084,72725.190588690864,69920.922434755659,67116.654280820439,64312.386126885227,61508.117972950015,58703.849819014802,55899.58166507959,53095.313511144377,50291.045357209165,47486.777203273952,44682.50904933874,41878.240895403527,39073.972741468315,36269.704587533102,33465.43643359789,30661.168279662681,27856.900125727472,25052.631971792263,22248.363817857055,19444.095663921846,16639.827509986637,13835.559356051428,11031.291202116219,8227.0230481810104,5422.7548942458016,2618.4867403105932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":72662.989905300667},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":73846.593340470979},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":74794.148652641292},75523.361858811608,76050.610897981911,76504.088245652223,76957.565593322535,77411.040406492844,77864.52028866316,78317.995101833469,78771.467380503775,79224.944728174087,79678.41447234439,80131.894354514705,80585.364098685008,81038.836377355314,81492.313725025626,81137.995050496524,78333.726896561304,75529.458742626084,72725.190588690864,69920.922434755659,67116.654280820439,64312.386126885227,61508.117972950015,58703.849819014802,55899.58166507959,53095.313511144377,50291.045357209165,47486.777203273952,44682.50904933874,41878.240895403527,39073.972741468315,36269.704587533102,33465.43643359789,30661.168279662681,27856.900125727472,25052.631971792263,22248.363817857055,19444.095663921846,16639.827509986637,13835.559356051428,11031.291202116219,8227.0230481810104,5422.7548942458016,2618.4867403105932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38180368560971867},{"$f":"IF(G436=0,0,+G443/G436)","v":0.3787295642545328},0.37637265453034074,0.37461836243257141,0.37338081449229232,0.37233646703119339,0.37131015073619328,0.37030140821847973,0.36930977544630594,0.36833484238360453,0.36737618538952538,0.36643338457847502,0.36550607548702535,0.36459384399786321,0.36369636515015064,0.3628132594635512,0.36194417958210245,0.36194417958210251,0.36194417958210245,0.3619441795821024,0.36194417958210234,0.3619441795821024,0.36194417958210229,0.36194417958210229,0.36194417958210223,0.36194417958210223,0.36194417958210218,0.36194417958210212,0.36194417958210207,0.36194417958210201,0.36194417958210201,0.36194417958210195,0.36194417958210195,0.3619441795821019,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38180368560971867},{"$f":"IF(F438=0,0,+F444/F438)","v":0.3787295642545328},{"$f":"IF(G438=0,0,+G444/G438)","v":0.37637265453034074},0.37461836243257141,0.37338081449229232,0.37233646703119339,0.37131015073619328,0.37030140821847973,0.36930977544630594,0.36833484238360453,0.36737618538952538,0.36643338457847502,0.36550607548702535,0.36459384399786321,0.36369636515015064,0.3628132594635512,0.36194417958210245,0.36194417958210251,0.36194417958210245,0.3619441795821024,0.36194417958210234,0.3619441795821024,0.36194417958210229,0.36194417958210229,0.36194417958210223,0.36194417958210223,0.36194417958210218,0.36194417958210212,0.36194417958210207,0.36194417958210201,0.36194417958210201,0.36194417958210195,0.36194417958210195,0.3619441795821019,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0.36194417958210184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":71224.200337630362},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":72662.989905300667},{"$f":"+E447+F442","v":73846.593340470979},{"$f":"+F447+G442","v":74794.148652641292},75523.361858811608,76050.610897981911,76504.088245652223,76957.565593322535,77411.040406492844,77864.52028866316,78317.995101833469,78771.467380503775,79224.944728174087,79678.41447234439,80131.894354514705,80585.364098685008,81038.836377355314,81492.313725025626,81137.995050496524,78333.726896561304,75529.458742626084,72725.190588690864,69920.922434755659,67116.654280820439,64312.386126885227,61508.117972950015,58703.849819014802,55899.58166507959,53095.313511144377,50291.045357209165,47486.777203273952,44682.50904933874,41878.240895403527,39073.972741468315,36269.704587533102,33465.43643359789,30661.168279662681,27856.900125727472,25052.631971792263,22248.363817857055,19444.095663921846,16639.827509986637,13835.559356051428,11031.291202116219,8227.0230481810104,5422.7548942458016,2618.4867403105932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":46796.56144023958},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":48235.351007909892},{"$f":"IF(F441<>0,+E448+F441,0)","v":49418.954443080205},{"$f":"IF(G441<>0,+F448+G441,0)","v":50366.509755250518},51095.722961420826,51622.972000591137,52076.449348261449,52529.926695931761,52983.40150910207,53436.881391272378,53890.356204442687,54343.828483113,54797.305830783313,55250.775574953623,55704.255457123931,56157.725201294241,56611.197479964554,57064.674827634866,56816.564557805177,54852.88672097549,52889.208884145803,50925.531047316115,48961.853210486428,46998.175373656741,45034.497536827053,43070.819699997366,41107.141863167679,39143.464026337992,37179.786189508304,35216.108352678617,33252.43051584893,31288.752679019239,29325.074842189548,27361.397005359857,25397.719168530166,23434.041331700475,21470.363494870784,19506.685658041093,17543.007821211402,15579.329984381711,13615.65214755202,11651.974310722329,9688.2964738926385,7724.6186370629484,5760.9408002332584,3797.2629634035684,1833.5851265738784,1.8872015061788261E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":24427.638897390781},{"$f":"+E451","v":24427.638897390781},{"$f":"+F451","v":24427.638897390781},24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24321.430492691368,23480.840175585843,22640.249858480318,21799.659541374796,20959.069224269275,20118.478907163753,19277.888590058232,18437.29827295271,17596.707955847189,16756.117638741667,15915.527321636146,15074.937004530624,14234.346687425104,13393.756370319585,12553.166053214065,11712.575736108545,10871.985419003026,10031.395101897506,9190.8047847919879,8350.21446768647,7509.6241505809521,6669.0338334754342,5828.4435163699163,4987.8531992643984,4147.2628821588805,3306.6725650533622,2466.0822479478438,1625.4919308423255,784.90161373680712,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,{"$f":"+BR451","v":7.3441697168163955E-11},7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106.20840469941325,840.59031710552381,840.59031710552335,840.5903171055229,840.59031710552244,840.5903171055229,840.59031710552199,840.59031710552199,840.59031710552154,840.59031710552154,840.59031710552108,840.59031710552063,840.59031710552017,840.59031710551972,840.59031710551972,840.59031710551926,840.59031710551926,840.59031710551881,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,784.90161373673368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":24427.638897390781},"     End Excess Deferred",{"$f":"+E449-E450","v":24427.638897390781},{"$f":"+F449-F450","v":24427.638897390781},24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24427.638897390781,24321.430492691368,23480.840175585843,22640.249858480318,21799.659541374796,20959.069224269275,20118.478907163753,19277.888590058232,18437.29827295271,17596.707955847189,16756.117638741667,15915.527321636146,15074.937004530624,14234.346687425104,13393.756370319585,12553.166053214065,11712.575736108545,10871.985419003026,10031.395101897506,9190.8047847919879,8350.21446768647,7509.6241505809521,6669.0338334754342,5828.4435163699163,4987.8531992643984,4147.2628821588805,3306.6725650533622,2466.0822479478438,1625.4919308423255,784.90161373680712,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,{"$f":"+BR449-BR450","v":7.3441697168163955E-11},7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11,7.3441697168163955E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":24427.638897390705},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,106.20840469941325,840.59031710552381,840.59031710552335,840.5903171055229,840.59031710552244,840.5903171055229,840.59031710552199,840.59031710552199,840.59031710552154,840.59031710552154,840.59031710552108,840.59031710552063,840.59031710552017,840.59031710551972,840.59031710551972,840.59031710551926,840.59031710551926,840.59031710551881,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,784.90161373673368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":561799.78034475795},"     Begin Cumulative Difference",{"$f":"+$C455","v":561799.78034475795},{"$f":"+E457","v":573393.056724858},{"$f":"+F457","v":582341.67310495803},588843.96948505798,593083.46586515801,595229.81224525801,595440.03862535802,595331.86500545801,595223.701385558,595115.547765658,595007.39414575801,594899.25052585802,594791.066905958,594682.913286058,594574.759666158,594466.61604625802,594358.47242635803,594250.27880645799,594142.13518655801,582253.70156665798,558584.96794675803,534916.23432685807,511247.50070695806,487578.76708705805,463910.03346715803,440241.29984725802,416572.56622735801,392903.832607458,369235.09898755798,345566.36536765797,321897.63174775796,298228.89812785794,274560.16450795793,250891.43088805792,227222.69726815791,203553.96364825789,179885.23002835788,156216.49640845787,132547.76278855785,108879.02916865786,85210.295548757858,61541.56192885786,37872.828308957862,14204.09468905786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":11593.2763801},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":8948.6163800999966},6502.2963800999969,4239.4963800999976,2146.3463800999998,210.22638009999719,-108.17361990000063,-108.16361990000223,-108.15361990000019,-108.15361990000019,-108.1436199000018,-108.18361990000267,-108.15361990000019,-108.15361990000019,-108.1436199000018,-108.1436199000018,-108.19361990000107,-108.1436199000018,-11888.433619900003,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":573393.056724858},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":582341.67310495803},588843.96948505798,593083.46586515801,595229.81224525801,595440.03862535802,595331.86500545801,595223.701385558,595115.547765658,595007.39414575801,594899.25052585802,594791.066905958,594682.913286058,594574.759666158,594466.61604625802,594358.47242635803,594250.27880645799,594142.13518655801,582253.70156665798,558584.96794675803,534916.23432685807,511247.50070695806,487578.76708705805,463910.03346715803,440241.29984725802,416572.56622735801,392903.832607458,369235.09898755798,345566.36536765797,321897.63174775796,298228.89812785794,274560.16450795793,250891.43088805792,227222.69726815791,203553.96364825789,179885.23002835788,156216.49640845787,132547.76278855785,108879.02916865786,85210.295548757858,61541.56192885786,37872.828308957862,14204.09468905786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":11593.2763801},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":8948.6163800999966},6502.2963800999969,4239.4963800999976,2146.3463800999998,210.22638009999719,-108.17361990000063,-108.16361990000223,-108.15361990000019,-108.15361990000019,-108.1436199000018,-108.18361990000267,-108.15361990000019,-108.15361990000019,-108.1436199000018,-108.1436199000018,-108.19361990000107,-108.1436199000018,-11888.433619900003,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-23668.733619900002,-14204.09468905786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37827551746302079,0.37827551746302079,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.37827551746302085,0.3782755174630209,0.3782755174630209,0.37827551746302096,0.37827551746302096,0.37827551746302096,0.37827551746302102,0.37827551746302107,0.37827551746302107,0.37827551746302107,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302107,0.37827551746302113,0.37827551746302107,0.37827551746302107,0.37827551746302102,0.37827551746302096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":2938.3158985363452},{"$f":"IF(F455=0,0,F458*$C460)","v":2268.0268215363444},{"$f":"IF(G455=0,0,G458*$C460)","v":1648.0070175363442},1074.5003575363444,543.991490036345,53.281876036344286,-27.41660396365516,-27.414069463655565,-27.41153496365505,-27.41153496365505,-27.409000463655456,-27.419138463655678,-27.41153496365505,-27.41153496365505,-27.409000463655456,-27.409000463655456,-27.421672963655272,-27.409000463655456,-3013.1235009636557,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-5998.8405359636554,-3600.0277989417145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":2938.3158985363452},{"$f":"+F458*F459","v":2268.0268215363444},{"$f":"+G458*G459","v":1648.0070175363442},1074.5003575363444,543.991490036345,53.281876036344286,-40.919432043520864,-40.915649288346835,-40.911866533171441,-40.911866533171441,-40.908083777997419,-40.923214798696272,-40.911866533171441,-40.911866533171441,-40.908083777997426,-40.908083777997426,-40.926997553870301,-40.908083777997426,-4497.103379392448,-8953.3024577620727,-8953.3024577620727,-8953.3024577620727,-8953.3024577620727,-8953.3024577620727,-8953.3024577620745,-8953.3024577620745,-8953.3024577620745,-8953.3024577620763,-8953.3024577620763,-8953.3024577620763,-8953.3024577620763,-8953.3024577620763,-8953.3024577620763,-8953.3024577620763,-8953.3024577620763,-8953.3024577620763,-8953.3024577620763,-8953.3024577620763,-8953.3024577620763,-8953.3024577620781,-8953.3024577620763,-8953.3024577620763,-8953.3024577620763,-5373.06126859711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":216714.26526799035},"     Begin Cumulative DFIT",{"$f":"+C462","v":216714.26526799035},{"$f":"+E463","v":219652.58116652671},{"$f":"+F463","v":221920.60798806304},223568.61500559939,224643.11536313573,225187.10685317207,225240.38872920841,225199.46929716488,225158.55364787654,225117.64178134338,225076.72991481022,225035.82183103223,224994.89861623352,224953.98674970036,224913.0748831672,224872.1667993892,224831.25871561121,224790.33171805734,224749.42363427934,220252.3202548869,211299.01779712483,202345.71533936277,193392.4128816007,184439.11042383863,175485.80796607657,166532.5055083145,157579.20305055243,148625.90059279036,139672.5981350283,130719.29567726621,121765.99321950413,112812.69076174205,103859.38830397997,94906.085846217888,85952.783388455806,76999.480930693724,68046.178472931642,59092.876015169568,50139.573557407493,41186.271099645419,32232.968641883341,23279.666184121263,14326.363726359186,5373.06126859711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":219652.58116652671},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":221920.60798806304},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":223568.61500559939},224643.11536313573,225187.10685317207,225240.38872920841,225199.46929716488,225158.55364787654,225117.64178134338,225076.72991481022,225035.82183103223,224994.89861623352,224953.98674970036,224913.0748831672,224872.1667993892,224831.25871561121,224790.33171805734,224749.42363427934,220252.3202548869,211299.01779712483,202345.71533936277,193392.4128816007,184439.11042383863,175485.80796607657,166532.5055083145,157579.20305055243,148625.90059279036,139672.5981350283,130719.29567726621,121765.99321950413,112812.69076174205,103859.38830397997,94906.085846217888,85952.783388455806,76999.480930693724,68046.178472931642,59092.876015169568,50139.573557407493,41186.271099645419,32232.968641883341,23279.666184121263,14326.363726359186,5373.06126859711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38307506271727798},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38108316515425694},0.37967377877896819,0.37877150231365586,0.37831960399252673,0.37827551746302079,0.37827551746302079,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.37827551746302085,0.3782755174630209,0.3782755174630209,0.37827551746302096,0.37827551746302096,0.37827551746302096,0.37827551746302102,0.37827551746302107,0.37827551746302107,0.37827551746302107,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302107,0.37827551746302113,0.37827551746302107,0.37827551746302107,0.37827551746302102,0.37827551746302096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38307506271727798},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38108316515425694},{"$f":"IF(G457=0,0,+G463/G457)","v":0.37967377877896819},0.37877150231365586,0.37831960399252673,0.37827551746302079,0.37827551746302079,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.37827551746302085,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.3782755174630209,0.37827551746302085,0.3782755174630209,0.3782755174630209,0.37827551746302096,0.37827551746302096,0.37827551746302096,0.37827551746302102,0.37827551746302107,0.37827551746302107,0.37827551746302107,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302102,0.37827551746302107,0.37827551746302113,0.37827551746302107,0.37827551746302107,0.37827551746302102,0.37827551746302096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":216714.26526799035},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":219652.58116652671},{"$f":"+E466+F461","v":221920.60798806304},{"$f":"+F466+G461","v":223568.61500559939},224643.11536313573,225187.10685317207,225240.38872920841,225199.46929716488,225158.55364787654,225117.64178134338,225076.72991481022,225035.82183103223,224994.89861623352,224953.98674970036,224913.0748831672,224872.1667993892,224831.25871561121,224790.33171805734,224749.42363427934,220252.3202548869,211299.01779712483,202345.71533936277,193392.4128816007,184439.11042383863,175485.80796607657,166532.5055083145,157579.20305055243,148625.90059279036,139672.5981350283,130719.29567726621,121765.99321950413,112812.69076174205,103859.38830397997,94906.085846217888,85952.783388455806,76999.480930693724,68046.178472931642,59092.876015169568,50139.573557407493,41186.271099645419,32232.968641883341,23279.666184121263,14326.363726359186,5373.06126859711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":142388.15432837891},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":145326.47022691526},{"$f":"IF(F460<>0,+E467+F460,0)","v":147594.49704845159},{"$f":"IF(G460<>0,+F467+G460,0)","v":149242.50406598795},150317.00442352428,150860.99591356062,150914.27778959696,150886.86118563332,150859.44711616967,150832.03558120603,150804.62404624239,150777.21504577872,150749.79590731507,150722.38437235143,150694.97283738779,150667.56383692412,150640.15483646045,150612.7331634968,150585.32416303313,147572.20066206949,141573.36012610584,135574.51959014218,129575.67905417853,123576.83851821488,117577.99798225123,111579.15744628757,105580.31691032392,99581.476374360267,93582.635838396614,87583.795302432962,81584.954766469309,75586.114230505656,69587.273694542004,63588.433158578351,57589.592622614698,51590.752086651046,45591.911550687393,39593.071014723741,33594.230478760088,27595.389942796432,21596.549406832775,15597.708870869119,9598.8683349054627,3600.0277989418073,9.276845958083868E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":74326.110939611448},{"$f":"+E470","v":74326.110939611448},{"$f":"+F470","v":74326.110939611448},74326.110939611448,74326.110939611448,74326.110939611448,74326.110939611448,74312.608111531576,74299.106531706886,74285.606200137365,74272.105868567844,74258.606785253505,74245.102708918464,74231.602377348943,74218.102045779422,74204.602962465084,74191.103879150745,74177.598554560536,74164.099471246198,72680.119592817413,69725.657671018998,66771.195749220584,63816.733827422169,60862.271905623755,57907.80998382534,54953.348062026918,51998.886140228497,49044.424218430075,46089.962296631653,43135.500374833231,40181.038453034809,37226.576531236387,34272.114609437966,31317.652687639544,28363.190765841122,25408.7288440427,22454.266922244278,19499.805000445856,16545.343078647435,13590.881156849013,10636.419235050591,7681.95731325217,4727.4953914537491,1773.0334696553282,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,{"$f":"+BR470","v":-6.730260793119669E-11},-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,13.502828079865704,13.501579824691269,13.500331569516391,13.500331569516391,13.499083314341963,13.504076335040594,13.500331569516391,13.500331569516391,13.49908331434197,13.49908331434197,13.505324590215029,13.49908331434197,1483.9798784287923,2954.4619217984173,2954.4619217984173,2954.4619217984173,2954.4619217984173,2954.4619217984173,2954.4619217984191,2954.4619217984191,2954.4619217984191,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984227,2954.4619217984209,2954.4619217984209,2954.4619217984209,1773.0334696553955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":74326.110939611448},"     End Excess Deferred",{"$f":"+E468-E469","v":74326.110939611448},{"$f":"+F468-F469","v":74326.110939611448},74326.110939611448,74326.110939611448,74326.110939611448,74326.110939611448,74312.608111531576,74299.106531706886,74285.606200137365,74272.105868567844,74258.606785253505,74245.102708918464,74231.602377348943,74218.102045779422,74204.602962465084,74191.103879150745,74177.598554560536,74164.099471246198,72680.119592817413,69725.657671018998,66771.195749220584,63816.733827422169,60862.271905623755,57907.80998382534,54953.348062026918,51998.886140228497,49044.424218430075,46089.962296631653,43135.500374833231,40181.038453034809,37226.576531236387,34272.114609437966,31317.652687639544,28363.190765841122,25408.7288440427,22454.266922244278,19499.805000445856,16545.343078647435,13590.881156849013,10636.419235050591,7681.95731325217,4727.4953914537491,1773.0334696553282,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,{"$f":"+BR468-BR469","v":-6.730260793119669E-11},-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11,-6.730260793119669E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":74326.110939611506},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,13.502828079865704,13.501579824691269,13.500331569516391,13.500331569516391,13.499083314341963,13.504076335040594,13.500331569516391,13.500331569516391,13.49908331434197,13.49908331434197,13.505324590215029,13.49908331434197,1483.9798784287923,2954.4619217984173,2954.4619217984173,2954.4619217984173,2954.4619217984173,2954.4619217984173,2954.4619217984191,2954.4619217984191,2954.4619217984191,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984227,2954.4619217984209,2954.4619217984209,2954.4619217984209,1773.0334696553955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":223365.65594192356},"     Begin Cumulative Difference",{"$f":"+$C474","v":223365.65594192356},{"$f":"+E476","v":239182.11616752355},{"$f":"+F476","v":252771.46639312356},264300.72661872354,273924.40684432356,281785.46706992353,288016.03729552351,292738.45752112352,297212.8377467235,301687.23797232349,306161.61819792347,310636.00842352345,315110.38864912343,319584.74887472345,324059.13910032343,328533.50932592346,333007.89955152344,337482.28977712343,341956.61000272341,346430.99022832338,341728.9804539234,327850.56067952339,313972.14090512338,300093.72113072337,286215.30135632335,272336.88158192334,258458.46180752333,244580.04203312332,230701.62225872331,216823.20248432329,202944.78270992328,189066.36293552327,175187.94316112326,161309.52338672325,147431.10361232323,133552.68383792322,119674.26406352322,105795.84428912323,91917.424514723229,78039.004740323231,64160.584965923234,50282.165191523236,36403.745417123238,22525.325642723237,8646.9058683232361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":15816.4602256},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":13589.350225599999},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":11529.260225599999},9623.6802255999974,7861.0602255999984,6230.5702256000004,4722.420225599999,4474.3802255999981,4474.4002255999985,4474.3802255999981,4474.3902256000001,4474.3802255999981,4474.3602255999976,4474.3902256000001,4474.3702255999997,4474.3902256000001,4474.3902256000001,4474.3202256000004,4474.3802255999981,-4702.0097744000013,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":239182.11616752355},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":252771.46639312356},264300.72661872354,273924.40684432356,281785.46706992353,288016.03729552351,292738.45752112352,297212.8377467235,301687.23797232349,306161.61819792347,310636.00842352345,315110.38864912343,319584.74887472345,324059.13910032343,328533.50932592346,333007.89955152344,337482.28977712343,341956.61000272341,346430.99022832338,341728.9804539234,327850.56067952339,313972.14090512338,300093.72113072337,286215.30135632335,272336.88158192334,258458.46180752333,244580.04203312332,230701.62225872331,216823.20248432329,202944.78270992328,189066.36293552327,175187.94316112326,161309.52338672325,147431.10361232323,133552.68383792322,119674.26406352322,105795.84428912323,91917.424514723229,78039.004740323231,64160.584965923234,50282.165191523236,36403.745417123238,22525.325642723237,8646.9058683232361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":15816.4602256},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":13589.350225599999},11529.260225599999,9623.6802255999974,7861.0602255999984,6230.5702256000004,4722.420225599999,4474.3802255999981,4474.4002255999985,4474.3802255999981,4474.3902256000001,4474.3802255999981,4474.3602255999976,4474.3902256000001,4474.3702255999997,4474.3902256000001,4474.3902256000001,4474.3202256000004,4474.3802255999981,-4702.0097744000013,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-13878.419774400001,-8646.9058683232361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.33875205759490534,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490523,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490523,0.33875205759490529,0.33875205759490534,0.3387520575949054,0.3387520575949054,0.33875205759490545,0.33875205759490545,0.3387520575949054,0.3387520575949054,0.3387520575949054,0.3387520575949054,0.33875205759490534,0.33875205759490529,0.33875205759490523,0.33875205759490529,0.33875205759490529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":4008.6818441783203},{"$f":"IF(F474=0,0,F477*$C479)","v":3444.22081467832},{"$f":"IF(G474=0,0,G477*$C479)","v":2922.09100417832},2439.1217531783195,1992.3857141783196,1579.1380236783202,1196.8974061783197,1134.0316681783195,1134.0367371783198,1134.0316681783195,1134.0342026783201,1134.0316681783195,1134.0265991783194,1134.0342026783201,1134.02913367832,1134.0342026783201,1134.0342026783201,1134.0164611783202,1134.0316681783195,-1191.7243773216803,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-3517.4854918216806,-2191.5582923265242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":4008.6818441783203},{"$f":"+F477*F478","v":3444.22081467832},{"$f":"+G477*G478","v":2922.09100417832},2439.1217531783195,1992.3857141783196,1579.1380236783202,1196.8974061783197,1134.0316681783195,1134.0367371783198,1134.0316681783195,1134.0342026783201,1134.0316681783195,1134.0265991783194,1134.0342026783201,1134.02913367832,1134.0342026783201,1134.0342026783201,1134.0164611783202,1134.0316681783195,-1592.8154859093572,-4701.3432547438215,-4701.3432547438215,-4701.3432547438215,-4701.3432547438215,-4701.3432547438206,-4701.3432547438215,-4701.3432547438215,-4701.3432547438215,-4701.3432547438215,-4701.3432547438206,-4701.3432547438215,-4701.3432547438224,-4701.3432547438233,-4701.3432547438233,-4701.3432547438242,-4701.3432547438242,-4701.3432547438233,-4701.3432547438233,-4701.3432547438233,-4701.3432547438233,-4701.3432547438224,-4701.3432547438215,-4701.3432547438206,-4701.3432547438215,-2929.1571547239573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":86163.301779597008},"     Begin Cumulative DFIT",{"$f":"+C481","v":86163.301779597008},{"$f":"+E482","v":90171.983623775333},{"$f":"+F482","v":93616.204438453657},96538.295442631977,98977.417195810296,100969.80290998862,102548.94093366693,103745.83833984526,104879.87000802357,106013.90674520189,107147.93841338021,108281.97261605853,109416.00428423684,110550.03088341517,111684.06508609348,112818.09421977181,113952.12842245013,115086.16262512845,116220.17908630677,117354.21075448509,115761.39526857572,111060.0520138319,106358.70875908807,101657.36550434424,96956.022249600413,92254.6789948566,87553.335740112772,82851.992485368944,78150.649230625117,73449.305975881289,68747.962721137475,64046.619466393655,59345.276211649834,54643.932956906014,49942.589702162193,45241.246447418365,40539.903192674537,35838.559937930717,31137.216683186893,26435.873428443068,21734.530173699244,17033.18691895542,12331.843664211599,7630.5004094677788,2929.1571547239573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":90171.983623775333},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":93616.204438453657},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":96538.295442631977},98977.417195810296,100969.80290998862,102548.94093366693,103745.83833984526,104879.87000802357,106013.90674520189,107147.93841338021,108281.97261605853,109416.00428423684,110550.03088341517,111684.06508609348,112818.09421977181,113952.12842245013,115086.16262512845,116220.17908630677,117354.21075448509,115761.39526857572,111060.0520138319,106358.70875908807,101657.36550434424,96956.022249600413,92254.6789948566,87553.335740112772,82851.992485368944,78150.649230625117,73449.305975881289,68747.962721137475,64046.619466393655,59345.276211649834,54643.932956906014,49942.589702162193,45241.246447418365,40539.903192674537,35838.559937930717,31137.216683186893,26435.873428443068,21734.530173699244,17033.18691895542,12331.843664211599,7630.5004094677788,2929.1571547239573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.377001362261628},{"$f":"IF(G474=0,0,+G481/G474)","v":0.37035906692433701},0.36525928883236386,0.36133113633813962,0.35832154141907363,0.35605288475115343,0.35439770783228619,0.3528779941107365,0.35140335221912011,0.34997181894992657,0.3485815220379283,0.34723071096863128,0.34591773003144949,0.34464099792451131,0.34339904763824258,0.34219046627997274,0.34101393202331437,0.33986820458122208,0.33875205759490534,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490523,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490523,0.33875205759490529,0.33875205759490534,0.3387520575949054,0.3387520575949054,0.33875205759490545,0.33875205759490545,0.3387520575949054,0.3387520575949054,0.3387520575949054,0.3387520575949054,0.33875205759490534,0.33875205759490529,0.33875205759490523,0.33875205759490529,0.33875205759490529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.377001362261628},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37035906692433701},{"$f":"IF(G476=0,0,+G482/G476)","v":0.36525928883236386},0.36133113633813962,0.35832154141907363,0.35605288475115343,0.35439770783228619,0.3528779941107365,0.35140335221912011,0.34997181894992657,0.3485815220379283,0.34723071096863128,0.34591773003144949,0.34464099792451131,0.34339904763824258,0.34219046627997274,0.34101393202331437,0.33986820458122208,0.33875205759490534,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490523,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490529,0.33875205759490523,0.33875205759490529,0.33875205759490534,0.3387520575949054,0.3387520575949054,0.33875205759490545,0.33875205759490545,0.3387520575949054,0.3387520575949054,0.3387520575949054,0.3387520575949054,0.33875205759490534,0.33875205759490529,0.33875205759490523,0.33875205759490529,0.33875205759490529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":86163.301779597008},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":90171.983623775333},{"$f":"+E485+F480","v":93616.204438453657},{"$f":"+F485+G480","v":96538.295442631977},98977.417195810296,100969.80290998862,102548.94093366693,103745.83833984526,104879.87000802357,106013.90674520189,107147.93841338021,108281.97261605853,109416.00428423684,110550.03088341517,111684.06508609348,112818.09421977181,113952.12842245013,115086.16262512845,116220.17908630677,117354.21075448509,115761.39526857572,111060.0520138319,106358.70875908807,101657.36550434424,96956.022249600413,92254.6789948566,87553.335740112772,82851.992485368944,78150.649230625117,73449.305975881289,68747.962721137475,64046.619466393655,59345.276211649834,54643.932956906014,49942.589702162193,45241.246447418365,40539.903192674537,35838.559937930717,31137.216683186893,26435.873428443068,21734.530173699244,17033.18691895542,12331.843664211599,7630.5004094677788,2929.1571547239573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":56612.025498480529},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":60620.707342658847},{"$f":"IF(F479<>0,+E486+F479,0)","v":64064.92815733717},{"$f":"IF(G479<>0,+F486+G479,0)","v":66987.019161515491},69426.140914693809,71418.526628872132,72997.664652550447,74194.56205872877,75328.593726907086,76462.630464085407,77596.662132263722,78730.69633494204,79864.728003120355,80998.754602298679,82132.788804976997,83266.817938655324,84400.852141333642,85534.88634401196,86668.902805190286,87802.934473368601,86611.210096046925,83093.724604225252,79576.239112403564,76058.753620581876,72541.268128760188,69023.7826369385,65506.29714511682,61988.811653295139,58471.326161473458,54953.840669651778,51436.355177830097,47918.869686008416,44401.384194186736,40883.898702365055,37366.413210543375,33848.927718721694,30331.442226900013,26813.956735078333,23296.471243256652,19778.985751434971,16261.500259613291,12744.01476779161,9226.5292759699296,5709.043784148249,2191.5582923265683,4.411049303598702E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":29551.276281116479},{"$f":"+E489","v":29551.276281116479},{"$f":"+F489","v":29551.276281116479},29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29150.185172528803,27966.327409606663,26782.469646684523,25598.611883762384,24414.754120840244,23230.896357918104,22047.038594995964,20863.180832073824,19679.323069151684,18495.465306229544,17311.607543307404,16127.749780385264,14943.892017463122,13760.03425454098,12576.176491618837,11392.318728696693,10208.46096577455,9024.603202852406,7840.7454399302633,6656.8876770081206,5473.0299140859779,4289.1721511638361,3105.3143882416953,1921.4566253195553,737.59886239741445,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,{"$f":"+BR489","v":-1.8644641386345029E-11},-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,401.0911085876769,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.85776292214,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.85776292214,1183.8577629221409,1183.8577629221418,1183.8577629221427,1183.8577629221427,1183.8577629221436,1183.8577629221436,1183.8577629221427,1183.8577629221427,1183.8577629221427,1183.8577629221427,1183.8577629221418,1183.8577629221409,1183.85776292214,1183.8577629221409,737.59886239743309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":29551.276281116479},"     End Excess Deferred",{"$f":"+E487-E488","v":29551.276281116479},{"$f":"+F487-F488","v":29551.276281116479},29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29551.276281116479,29150.185172528803,27966.327409606663,26782.469646684523,25598.611883762384,24414.754120840244,23230.896357918104,22047.038594995964,20863.180832073824,19679.323069151684,18495.465306229544,17311.607543307404,16127.749780385264,14943.892017463122,13760.03425454098,12576.176491618837,11392.318728696693,10208.46096577455,9024.603202852406,7840.7454399302633,6656.8876770081206,5473.0299140859779,4289.1721511638361,3105.3143882416953,1921.4566253195553,737.59886239741445,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,{"$f":"+BR487-BR488","v":-1.8644641386345029E-11},-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":29551.276281116508},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,401.0911085876769,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.85776292214,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.85776292214,1183.8577629221409,1183.8577629221418,1183.8577629221427,1183.8577629221427,1183.8577629221436,1183.8577629221436,1183.8577629221427,1183.8577629221427,1183.8577629221427,1183.8577629221427,1183.8577629221418,1183.8577629221409,1183.85776292214,1183.8577629221409,737.59886239743309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":361289.44889144087},{"$f":"SUM(E493:CI493)","v":361289.44889144035},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":1140.3473208724799},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":1140.3473208724799},1140.3473208724795,1140.347320872479,1140.3473208724781,1140.347320872479,1153.8501489523437,1153.8489006971695,1153.8476524419941,1153.8476524419941,1153.8464041868197,1153.8513972075177,1153.8476524419937,1153.8476524419932,1926.0296824302607,7343.0866134647322,7343.0928547406083,7449.2950181641481,9654.1577256847086,11525.73087764201,12308.497531976474,12308.497531976474,12308.497531976474,12308.497531976473,12308.497531976478,12308.497531976478,11964.6653348153,11168.150211104004,11168.150211104003,11168.150211104003,11168.150211104006,11168.150211104006,11168.150211104012,11168.150211104012,11168.150211104012,12723.56733082969,12723.567330829688,12723.56733082969,12723.567330829686,10187.185028689295,6534.3271215517561,6534.3271215517543,6534.3271215517543,5352.8986694087289,3133.6062992286256,2396.0074368311925,2340.3187334624081,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":1555.4171197256742},1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256724,1555.4171197256715,1555.4171197256715,1555.4171197256705,1555.4171197256696,1555.4171197256696,1555.4171197256696,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":1555.4171197256705},1354.1403873791196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":1140.3473208724799},{"$f":"SUM(F498:F518)","v":1140.3473208724799},1140.3473208724795,1140.347320872479,1140.3473208724781,1140.347320872479,1153.8501489523437,1153.8489006971695,1153.8476524419941,1153.8476524419941,1153.8464041868197,1153.8513972075177,1153.8476524419937,1153.8476524419932,1926.0296824302607,7343.0866134647322,7343.0928547406083,7449.2950181641481,9654.1577256847086,11525.73087764201,12308.497531976474,12308.497531976474,12308.497531976474,12308.497531976471,12308.497531976478,12308.497531976478,11964.665334815298,11168.150211104003,11168.150211104003,11168.150211104003,11168.150211104006,11168.150211104008,11168.150211104014,11168.150211104014,11168.150211104012,12723.56733082969,12723.56733082969,12723.56733082969,12723.567330829686,10187.185028689295,6534.3271215517561,6534.3271215517552,6534.3271215517534,5352.8986694087289,3133.6062992286256,2396.0074368311925,2340.3187334624081,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256724,1555.4171197256715,1555.4171197256715,1555.4171197256705,1555.4171197256696,1555.4171197256696,1555.4171197256696,{"$f":"SUM(BR498:BR518)","v":1555.4171197256705},1354.1403873791196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,772.18327824344237,6189.2402092779139,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779175,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779212,6189.2402092779248,6189.2402092779248,6189.2402092779284,6189.2402092779284,6189.2402092779284,6189.2402092779284,6189.2402092779284,6189.2402092779321,6189.2402092779284,3652.8579071375361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1555.4171197256778,1555.4171197256778,1555.4171197256769,1555.4171197256769,1555.417119725676,1555.4171197256751,1555.4171197256751,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256742,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256733,1555.4171197256724,1555.4171197256715,1555.4171197256715,1555.4171197256705,1555.4171197256696,1555.4171197256696,1555.4171197256696,{"$f":"+BR414","v":1555.4171197256705},1354.1403873791196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":1140.3473208724799},{"$f":"+F433","v":1140.3473208724799},1140.3473208724795,1140.347320872479,1140.3473208724781,1140.347320872479,1140.3473208724781,1140.3473208724781,1140.3473208724777,1140.3473208724777,1140.3473208724777,1140.3473208724772,1140.3473208724772,1140.3473208724768,1140.3473208724763,1140.3473208724763,1140.3473208724758,1140.3473208724754,1140.3473208724754,1140.3473208724754,1140.3473208724754,1140.3473208724754,1140.3473208724758,1140.3473208724754,1140.3473208724754,1140.3473208724754,796.51512371129684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106.20840469941325,840.59031710552381,840.59031710552335,840.5903171055229,840.59031710552244,840.5903171055229,840.59031710552199,840.59031710552199,840.59031710552154,840.59031710552154,840.59031710552108,840.59031710552063,840.59031710552017,840.59031710551972,840.59031710551972,840.59031710551926,840.59031710551926,840.59031710551881,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,840.59031710551835,784.90161373673368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,13.502828079865704,13.501579824691269,13.500331569516391,13.500331569516391,13.499083314341963,13.504076335040594,13.500331569516391,13.500331569516391,13.49908331434197,13.49908331434197,13.505324590215029,13.49908331434197,1483.9798784287923,2954.4619217984173,2954.4619217984173,2954.4619217984173,2954.4619217984173,2954.4619217984173,2954.4619217984191,2954.4619217984191,2954.4619217984191,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984209,2954.4619217984227,2954.4619217984209,2954.4619217984209,2954.4619217984209,1773.0334696553955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,401.0911085876769,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.85776292214,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.8577629221409,1183.85776292214,1183.8577629221409,1183.8577629221418,1183.8577629221427,1183.8577629221427,1183.8577629221436,1183.8577629221436,1183.8577629221427,1183.8577629221427,1183.8577629221427,1183.8577629221427,1183.8577629221418,1183.8577629221409,1183.85776292214,1183.8577629221409,737.59886239743309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3762","index":8,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":177472.63636199958}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":177472.63636200002},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-4.3655745685100555E-10},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":177472.63636200002}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2612518.6},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2528554.6},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.188E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2451125.6399999997},0.93822323025757592,2451125.64,2,53630.629003200003,107261.25800640001,2343864.3819936002,2369000.0076674456,0.93689889380575186]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":161392.95999999999},6.1776769742424041E-2,161392.96000000002,1,3531.2779648000005,3531.2779648000005,157861.68203520001,159554.59233255489,6.3101106194248247E-2]
["Total",{"$f":"SUM(B11:B31)","v":2612518.5999999996},null,{"$f":"SUM(D11:D31)","v":2612518.6},null,{"$f":"SUM(F11:F31)","v":57161.906968000003},{"$f":"SUM(G11:G31)","v":110792.53597120001},{"$f":"SUM(H11:H31)","v":2501726.0640288},{"$f":"SUM(I11:I31)","v":2528554.6000000006}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,2369000.0076674456,null,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003,53630.629003200003]
[2017,null,159554.59233255489,null,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005,3531.2779648000005]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":2528554.6000000006},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":57161.906968000003},57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,{"$f":"SUM(BQ38:BQ58)","v":57161.906968000003},57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003,57161.906968000003]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1091133.9000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":81835.03},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":75697.429999999993},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70020.11},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":64768.6},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":59910.96},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":55417.64},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.73},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.73},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.73},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.73},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.73},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.73},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.74},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.73},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.74},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.720000000001},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.73},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54678.73},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27339.359999999997},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":95979.76},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7198.47},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6658.6},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6159.21},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5697.27},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5269.96},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4874.72},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4509.1099999999997},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4449},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4449},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4449},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4449},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4449},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4448.97},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4449},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4448.99},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4449},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4448.99},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4448.97},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4449},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2224.5},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":1187113.6600000001},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":89033.5},{"$f":"SUM(F67:F88)","v":82356.03},{"$f":"SUM(G67:G88)","v":76179.320000000007},70465.87,65180.92,60292.36,59187.840000000004,59127.73,59127.73,59127.73,59127.73,59127.73,59127.71,59127.73,59127.729999999996,59127.72,59127.72,59127.700000000004,31788.359999999997,2224.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":1277866.1076674454},"     Begin Cumulative Difference",{"$f":"+$C455","v":1277866.1076674454},{"$f":"+E457","v":1306070.5086642455},{"$f":"+F457","v":1328137.3096610454},1344526.7906578453,1355664.7616546452,1361945.0926514452,1363732.1036482451,1364780.2046450451,1365828.3056418451,1366876.4066386451,1367924.5076354451,1368972.6086322451,1370020.7096290451,1371068.8206258451,1372116.9216226451,1373165.0326194451,1374213.1236162451,1375261.2246130451,1376309.3256098451,1350018.056606645,1296387.427603445,1242756.798600245,1189126.1695970451,1135495.5405938451,1081864.9115906451,1028234.2825874451,974603.65358424513,920973.02458104515,867342.39557784516,813711.76657464518,760081.1375714452,706450.50856824522,652819.87956504524,599189.25056184526,545558.62155864527,491927.99255544529,438297.36355224531,384666.73454904533,331036.10554584535,277405.47654264537,223774.84753944536,170144.21853624535,116513.58953304533,62882.960529845332,9252.3315266453283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":28204.400996799995},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":22066.80099679999},16389.480996799997,11137.970996799995,6280.3309967999958,1787.0109967999961,1048.1009967999998,1048.1009967999998,1048.1009967999998,1048.1009967999998,1048.1009967999998,1048.1009967999998,1048.1109967999946,1048.1009967999998,1048.1109967999946,1048.0909967999978,1048.1009967999998,1048.1009967999998,-26291.269003200006,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":1306070.5086642455},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":1328137.3096610454},1344526.7906578453,1355664.7616546452,1361945.0926514452,1363732.1036482451,1364780.2046450451,1365828.3056418451,1366876.4066386451,1367924.5076354451,1368972.6086322451,1370020.7096290451,1371068.8206258451,1372116.9216226451,1373165.0326194451,1374213.1236162451,1375261.2246130451,1376309.3256098451,1350018.056606645,1296387.427603445,1242756.798600245,1189126.1695970451,1135495.5405938451,1081864.9115906451,1028234.2825874451,974603.65358424513,920973.02458104515,867342.39557784516,813711.76657464518,760081.1375714452,706450.50856824522,652819.87956504524,599189.25056184526,545558.62155864527,491927.99255544529,438297.36355224531,384666.73454904533,331036.10554584535,277405.47654264537,223774.84753944536,170144.21853624535,116513.58953304533,62882.960529845332,9252.3315266453283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":28204.400996799995},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":22066.80099679999},16389.480996799997,11137.970996799995,6280.3309967999958,1787.0109967999961,1048.1009967999998,1048.1009967999998,1048.1009967999998,1048.1009967999998,1048.1009967999998,1048.1009967999998,1048.1109967999946,1048.1009967999998,1048.1109967999946,1048.0909967999978,1048.1009967999998,1048.1009967999998,-26291.269003200006,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-53630.629003200003,-9252.3315266453283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37628698358978374,0.3762869835897838,0.37628698358978374,0.37628698358978374,0.37628698358978369,0.37628698358978369,0.37628698358978363,0.37628698358978363,0.37628698358978357,0.37628698358978357,0.37628698358978352,0.37628698358978352,0.37628698358978346,0.37628698358978352,0.37628698358978352,0.37628698358978346,0.37628698358978346,0.37628698358978346,0.37628698358978341,0.37628698358978335,0.37628698358978335,0.37628698358978335,0.37628698358978335,0.37628698358978341,0.37628698358978346,0.37628698358978346,0.37628698358978341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":7148.4054326389587},{"$f":"IF(F455=0,0,F458*$C460)","v":5592.8307126389573},{"$f":"IF(G455=0,0,G458*$C460)","v":4153.9139586389592},2822.9187491389589,1591.7498911389589,452.91793713895902,265.64119763895997,265.64119763895997,265.64119763895997,265.64119763895997,265.64119763895997,265.64119763895997,265.64373213895863,265.64119763895997,265.64373213895863,265.63866313895943,265.64119763895997,265.64119763895997,-6663.5221288610419,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-13592.682920861042,-2345.0034254282587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":7148.4054326389587},{"$f":"+F458*F459","v":5592.8307126389573},{"$f":"+G458*G459","v":4153.9139586389592},2822.9187491389589,1591.7498911389589,452.91793713895902,265.64119763895997,265.64119763895997,265.64119763895997,265.64119763895997,265.64119763895997,265.64119763895997,265.64373213895863,265.64119763895997,265.64373213895863,265.63866313895943,265.64119763895997,265.64119763895997,-9893.0623079617108,-20180.507615636903,-20180.5076156369,-20180.5076156369,-20180.507615636896,-20180.507615636896,-20180.507615636892,-20180.507615636892,-20180.507615636892,-20180.507615636892,-20180.507615636889,-20180.507615636889,-20180.507615636885,-20180.507615636889,-20180.507615636889,-20180.507615636885,-20180.507615636885,-20180.507615636885,-20180.507615636881,-20180.507615636878,-20180.507615636878,-20180.507615636878,-20180.507615636878,-20180.507615636881,-20180.507615636885,-20180.507615636885,-3481.5319213340263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":492936.85103271704},"     Begin Cumulative DFIT",{"$f":"+C462","v":492936.85103271704},{"$f":"+E463","v":500085.25646535598},{"$f":"+F463","v":505678.08717799495},509832.00113663392,512654.91988577286,514246.66977691185,514699.58771405078,514965.22891168972,515230.87010932865,515496.51130696759,515762.15250460652,516027.79370224546,516293.43489988439,516559.07863202336,516824.7198296623,517090.36356180126,517356.00222494022,517621.64342257916,517887.2846202181,507994.2223122564,487813.71469661949,467633.20708098257,447452.69946534565,427272.19184970873,407091.68423407181,386911.1766184349,366730.66900279798,346550.16138716106,326369.65377152414,306189.14615588728,286008.63854025037,265828.13092461351,245647.62330897662,225467.11569333973,205286.60807770284,185106.10046206595,164925.59284642906,144745.08523079217,124564.5776151553,104384.06999951843,84203.562383881552,64023.054768244678,43842.547152607796,23662.039536970911,3481.5319213340263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":500085.25646535598},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":505678.08717799495},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":509832.00113663392},512654.91988577286,514246.66977691185,514699.58771405078,514965.22891168972,515230.87010932865,515496.51130696759,515762.15250460652,516027.79370224546,516293.43489988439,516559.07863202336,516824.7198296623,517090.36356180126,517356.00222494022,517621.64342257916,517887.2846202181,507994.2223122564,487813.71469661949,467633.20708098257,447452.69946534565,427272.19184970873,407091.68423407181,386911.1766184349,366730.66900279798,346550.16138716106,326369.65377152414,306189.14615588728,286008.63854025037,265828.13092461351,245647.62330897662,225467.11569333973,205286.60807770284,185106.10046206595,164925.59284642906,144745.08523079217,124564.5776151553,104384.06999951843,84203.562383881552,64023.054768244678,43842.547152607796,23662.039536970911,3481.5319213340263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38289300091218431},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38074232498373928},0.37919065999955653,0.37815759056837639,0.37758252704282846,0.3774198659231755,0.37732466162609896,0.37722960344360829,0.37713469103958791,0.37703992407895237,0.37694530222764228,0.37685082515262053,0.37675649162252273,0.37666230310640952,0.37656825747696282,0.37647435709500188,0.37638059894273646,0.37628698358978374,0.3762869835897838,0.37628698358978374,0.37628698358978374,0.37628698358978369,0.37628698358978369,0.37628698358978363,0.37628698358978363,0.37628698358978357,0.37628698358978357,0.37628698358978352,0.37628698358978352,0.37628698358978346,0.37628698358978352,0.37628698358978352,0.37628698358978346,0.37628698358978346,0.37628698358978346,0.37628698358978341,0.37628698358978335,0.37628698358978335,0.37628698358978335,0.37628698358978335,0.37628698358978341,0.37628698358978346,0.37628698358978346,0.37628698358978341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38289300091218431},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38074232498373928},{"$f":"IF(G457=0,0,+G463/G457)","v":0.37919065999955653},0.37815759056837639,0.37758252704282846,0.3774198659231755,0.37732466162609896,0.37722960344360829,0.37713469103958791,0.37703992407895237,0.37694530222764228,0.37685082515262053,0.37675649162252273,0.37666230310640952,0.37656825747696282,0.37647435709500188,0.37638059894273646,0.37628698358978374,0.3762869835897838,0.37628698358978374,0.37628698358978374,0.37628698358978369,0.37628698358978369,0.37628698358978363,0.37628698358978363,0.37628698358978357,0.37628698358978357,0.37628698358978352,0.37628698358978352,0.37628698358978346,0.37628698358978352,0.37628698358978352,0.37628698358978346,0.37628698358978346,0.37628698358978346,0.37628698358978341,0.37628698358978335,0.37628698358978335,0.37628698358978335,0.37628698358978335,0.37628698358978341,0.37628698358978346,0.37628698358978346,0.37628698358978341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":492936.85103271704},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":500085.25646535598},{"$f":"+E466+F461","v":505678.08717799495},{"$f":"+F466+G461","v":509832.00113663392},512654.91988577286,514246.66977691185,514699.58771405078,514965.22891168972,515230.87010932865,515496.51130696759,515762.15250460652,516027.79370224546,516293.43489988439,516559.07863202336,516824.7198296623,517090.36356180126,517356.00222494022,517621.64342257916,517887.2846202181,507994.2223122564,487813.71469661949,467633.20708098257,447452.69946534565,427272.19184970873,407091.68423407181,386911.1766184349,366730.66900279798,346550.16138716106,326369.65377152414,306189.14615588728,286008.63854025037,265828.13092461351,245647.62330897662,225467.11569333973,205286.60807770284,185106.10046206595,164925.59284642906,144745.08523079217,124564.5776151553,104384.06999951843,84203.562383881552,64023.054768244678,43842.547152607796,23662.039536970911,3481.5319213340263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":323875.16498831403},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":331023.57042095298},{"$f":"IF(F460<>0,+E467+F460,0)","v":336616.40113359195},{"$f":"IF(G460<>0,+F467+G460,0)","v":340770.31509223091},343593.23384136986,345184.98373250884,345637.90166964778,345903.54286728671,346169.18406492565,346434.82526256458,346700.46646020352,346966.10765784245,347231.74885548139,347497.39258762036,347763.03378525929,348028.67751739826,348294.31618053722,348559.95737817616,348825.59857581509,342162.07644695404,328569.39352609299,314976.71060523193,301384.02768437087,287791.34476350981,274198.66184264875,260605.97892178773,247013.2960009267,233420.61308006567,219827.93015920464,206235.24723834361,192642.56431748258,179049.88139662155,165457.19847576052,151864.5155548995,138271.83263403847,124679.14971317742,111086.46679231638,97493.783871455336,83901.100950594293,70308.41802973325,56715.735108872206,43123.052188011163,29530.369267150119,15937.686346289078,2345.0034254280363,-2.2237145458348095E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":169061.686044403},{"$f":"+E470","v":169061.686044403},{"$f":"+F470","v":169061.686044403},169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,165832.14586530233,159244.32117052647,152656.49647575061,146068.67178097475,139480.84708619889,132893.02239142303,126305.19769664718,119717.37300187134,113129.54830709549,106541.72361231965,99953.898917543804,93366.074222767958,86778.249527992113,80190.424833216268,73602.600138440423,67014.775443664577,60426.950748888732,53839.126054112887,47251.301359337049,40663.476664561211,34075.651969785373,27487.827275009535,20900.002580233697,14312.177885457857,7724.3531906820135,1136.5284959061701,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,{"$f":"+BR470","v":4.0245140553452075E-10},4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3229.5401791006689,6587.8246947758616,6587.824694775858,6587.824694775858,6587.8246947758544,6587.8246947758544,6587.8246947758507,6587.8246947758507,6587.8246947758507,6587.8246947758507,6587.8246947758471,6587.8246947758471,6587.8246947758435,6587.8246947758471,6587.8246947758471,6587.8246947758435,6587.8246947758435,6587.8246947758435,6587.8246947758398,6587.8246947758362,6587.8246947758362,6587.8246947758362,6587.8246947758362,6587.8246947758398,6587.8246947758435,6587.8246947758435,1136.5284959057676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":169061.686044403},"     End Excess Deferred",{"$f":"+E468-E469","v":169061.686044403},{"$f":"+F468-F469","v":169061.686044403},169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,169061.686044403,165832.14586530233,159244.32117052647,152656.49647575061,146068.67178097475,139480.84708619889,132893.02239142303,126305.19769664718,119717.37300187134,113129.54830709549,106541.72361231965,99953.898917543804,93366.074222767958,86778.249527992113,80190.424833216268,73602.600138440423,67014.775443664577,60426.950748888732,53839.126054112887,47251.301359337049,40663.476664561211,34075.651969785373,27487.827275009535,20900.002580233697,14312.177885457857,7724.3531906820135,1136.5284959061701,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,{"$f":"+BR468-BR469","v":4.0245140553452075E-10},4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10,4.0245140553452075E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":169061.68604440257},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3229.5401791006689,6587.8246947758616,6587.824694775858,6587.824694775858,6587.8246947758544,6587.8246947758544,6587.8246947758507,6587.8246947758507,6587.8246947758507,6587.8246947758507,6587.8246947758471,6587.8246947758471,6587.8246947758435,6587.8246947758471,6587.8246947758471,6587.8246947758435,6587.8246947758435,6587.8246947758435,6587.8246947758398,6587.8246947758362,6587.8246947758362,6587.8246947758362,6587.8246947758362,6587.8246947758398,6587.8246947758435,6587.8246947758435,1136.5284959057676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":63574.832332554899},"     Begin Cumulative Difference",{"$f":"+$C474","v":63574.832332554899},{"$f":"+E476","v":67242.024367754901},{"$f":"+F476","v":70369.346402954907},72997.278438154899,75163.270473354904,76901.95250855491,78245.394543754912,79223.226578954913,80140.948614154913,81058.670649354914,81976.392684554914,82894.114719754914,83811.836754954915,84729.528790154916,85647.250825354917,86564.962860554922,87482.684895754923,88400.396930954928,89318.08896615493,90235.81100135493,88929.033036554931,85397.755071754931,81866.477106954932,78335.199142154932,74803.921177354932,71272.643212554933,67741.365247754933,64210.087282954933,60678.809318154934,57147.531353354934,53616.253388554935,50084.975423754935,46553.697458954935,43022.419494154936,39491.141529354936,35959.863564554937,32428.585599754937,28897.307634954937,25366.029670154938,21834.751705354938,18303.473740554939,14772.195775754939,11240.917810954939,7709.6398461549388,4178.3618813549383,647.08391655493779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":3667.1920351999997},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":3127.3220351999998},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":2627.9320351999995},2165.9920351999999,1738.6820351999995,1343.4420351999997,977.83203519999915,917.72203519999948,917.72203519999948,917.72203519999948,917.72203519999948,917.72203519999948,917.69203519999974,917.72203519999948,917.71203519999926,917.72203519999948,917.71203519999926,917.69203519999974,917.72203519999948,-1306.7779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":67242.024367754901},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":70369.346402954907},72997.278438154899,75163.270473354904,76901.95250855491,78245.394543754912,79223.226578954913,80140.948614154913,81058.670649354914,81976.392684554914,82894.114719754914,83811.836754954915,84729.528790154916,85647.250825354917,86564.962860554922,87482.684895754923,88400.396930954928,89318.08896615493,90235.81100135493,88929.033036554931,85397.755071754931,81866.477106954932,78335.199142154932,74803.921177354932,71272.643212554933,67741.365247754933,64210.087282954933,60678.809318154934,57147.531353354934,53616.253388554935,50084.975423754935,46553.697458954935,43022.419494154936,39491.141529354936,35959.863564554937,32428.585599754937,28897.307634954937,25366.029670154938,21834.751705354938,18303.473740554939,14772.195775754939,11240.917810954939,7709.6398461549388,4178.3618813549383,647.08391655493779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":3667.1920351999997},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":3127.3220351999998},2627.9320351999995,2165.9920351999999,1738.6820351999995,1343.4420351999997,977.83203519999915,917.72203519999948,917.72203519999948,917.72203519999948,917.72203519999948,917.72203519999948,917.69203519999974,917.72203519999948,917.71203519999926,917.72203519999948,917.71203519999926,917.69203519999974,917.72203519999948,-1306.7779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-3531.2779648000005,-647.08391655493779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170729,0.34666077989170729,0.34666077989170729,0.34666077989170729,0.34666077989170724,0.34666077989170724,0.34666077989170724,0.34666077989170718,0.34666077989170718,0.34666077989170713,0.34666077989170713,0.34666077989170718,0.34666077989170713,0.34666077989170713,0.34666077989170713,0.34666077989170707,0.34666077989170707,0.34666077989170707,0.34666077989170702,0.34666077989170707,0.34666077989170718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":929.44982132143991},{"$f":"IF(F474=0,0,F477*$C479)","v":792.61976982143995},{"$f":"IF(G474=0,0,G477*$C479)","v":666.04937432143993},548.97068132144,440.66896182143989,340.49538382143993,247.8315293214398,232.59664982143988,232.59664982143988,232.59664982143988,232.59664982143988,232.59664982143988,232.58904632143995,232.59664982143988,232.59411532143983,232.59664982143988,232.59411532143983,232.58904632143995,232.59664982143988,-331.20287517856013,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-895.00240017856015,-164.003418650849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":929.44982132143991},{"$f":"+F477*F478","v":792.61976982143995},{"$f":"+G477*G478","v":666.04937432143993},548.97068132144,440.66896182143989,340.49538382143993,247.8315293214398,232.59664982143988,232.59664982143988,232.59664982143988,232.59664982143988,232.59664982143988,232.58904632143995,232.59664982143988,232.59411532143983,232.59664982143988,232.59411532143983,232.58904632143995,232.59664982143988,-453.00866842286626,-1224.1555732919692,-1224.1555732919692,-1224.1555732919692,-1224.1555732919692,-1224.1555732919692,-1224.1555732919692,-1224.1555732919692,-1224.1555732919692,-1224.1555732919692,-1224.1555732919689,-1224.1555732919689,-1224.1555732919689,-1224.1555732919687,-1224.1555732919687,-1224.1555732919685,-1224.1555732919685,-1224.1555732919687,-1224.1555732919685,-1224.1555732919685,-1224.1555732919685,-1224.1555732919683,-1224.1555732919683,-1224.1555732919683,-1224.155573291968,-1224.1555732919683,-224.31861516831512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":24523.991572283052},"     Begin Cumulative DFIT",{"$f":"+C481","v":24523.991572283052},{"$f":"+E482","v":25453.441393604491},{"$f":"+F482","v":26246.061163425929},26912.110537747369,27461.081219068808,27901.750180890249,28242.245564711688,28490.077094033128,28722.673743854568,28955.270393676008,29187.867043497448,29420.463693318889,29653.060343140329,29885.649389461767,30118.246039283207,30350.840154604648,30583.436804426088,30816.030919747529,31048.619966068967,31281.216615890407,30828.207947467541,29604.052374175571,28379.896800883602,27155.741227591632,25931.585654299663,24707.430081007693,23483.274507715723,22259.118934423754,21034.963361131784,19810.807787839814,18586.652214547845,17362.496641255875,16138.341067963906,14914.185494671936,13690.029921379966,12465.874348087998,11241.718774796031,10017.563201504061,8793.4076282120932,7569.2520549201245,6345.0964816281557,5120.9409083361879,3896.7853350442197,2672.6297617522514,1448.4741884602834,224.31861516831509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":25453.441393604491},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":26246.061163425929},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":26912.110537747369},27461.081219068808,27901.750180890249,28242.245564711688,28490.077094033128,28722.673743854568,28955.270393676008,29187.867043497448,29420.463693318889,29653.060343140329,29885.649389461767,30118.246039283207,30350.840154604648,30583.436804426088,30816.030919747529,31048.619966068967,31281.216615890407,30828.207947467541,29604.052374175571,28379.896800883602,27155.741227591632,25931.585654299663,24707.430081007693,23483.274507715723,22259.118934423754,21034.963361131784,19810.807787839814,18586.652214547845,17362.496641255875,16138.341067963906,14914.185494671936,13690.029921379966,12465.874348087998,11241.718774796031,10017.563201504061,8793.4076282120932,7569.2520549201245,6345.0964816281557,5120.9409083361879,3896.7853350442197,2672.6297617522514,1448.4741884602834,224.31861516831509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.37853472784216741},{"$f":"IF(G474=0,0,+G481/G474)","v":0.37297577006234378},0.36867279319937901,0.36535239946489101,0.36282238968882274,0.36094450963396435,0.3596177323785158,0.35840196853848344,0.3572137337278975,0.35605210338801241,0.35491619390329948,0.35380516035984921,0.35271822959712135,0.35165455690688713,0.35061344857845045,0.34959417215954858,0.34859606958344735,0.34761849839660297,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170729,0.34666077989170729,0.34666077989170729,0.34666077989170729,0.34666077989170724,0.34666077989170724,0.34666077989170724,0.34666077989170718,0.34666077989170718,0.34666077989170713,0.34666077989170713,0.34666077989170718,0.34666077989170713,0.34666077989170713,0.34666077989170713,0.34666077989170707,0.34666077989170707,0.34666077989170707,0.34666077989170702,0.34666077989170707,0.34666077989170718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37853472784216741},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37297577006234378},{"$f":"IF(G476=0,0,+G482/G476)","v":0.36867279319937901},0.36535239946489101,0.36282238968882274,0.36094450963396435,0.3596177323785158,0.35840196853848344,0.3572137337278975,0.35605210338801241,0.35491619390329948,0.35380516035984921,0.35271822959712135,0.35165455690688713,0.35061344857845045,0.34959417215954858,0.34859606958344735,0.34761849839660297,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170735,0.34666077989170729,0.34666077989170729,0.34666077989170729,0.34666077989170729,0.34666077989170724,0.34666077989170724,0.34666077989170724,0.34666077989170718,0.34666077989170718,0.34666077989170713,0.34666077989170713,0.34666077989170718,0.34666077989170713,0.34666077989170713,0.34666077989170713,0.34666077989170707,0.34666077989170707,0.34666077989170707,0.34666077989170702,0.34666077989170707,0.34666077989170718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":24523.991572283052},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":25453.441393604491},{"$f":"+E485+F480","v":26246.061163425929},{"$f":"+F485+G480","v":26912.110537747369},27461.081219068808,27901.750180890249,28242.245564711688,28490.077094033128,28722.673743854568,28955.270393676008,29187.867043497448,29420.463693318889,29653.060343140329,29885.649389461767,30118.246039283207,30350.840154604648,30583.436804426088,30816.030919747529,31048.619966068967,31281.216615890407,30828.207947467541,29604.052374175571,28379.896800883602,27155.741227591632,25931.585654299663,24707.430081007693,23483.274507715723,22259.118934423754,21034.963361131784,19810.807787839814,18586.652214547845,17362.496641255875,16138.341067963906,14914.185494671936,13690.029921379966,12465.874348087998,11241.718774796031,10017.563201504061,8793.4076282120932,7569.2520549201245,6345.0964816281557,5120.9409083361879,3896.7853350442197,2672.6297617522514,1448.4741884602834,224.31861516831509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":16113.041254686039},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":17042.491076007478},{"$f":"IF(F479<>0,+E486+F479,0)","v":17835.110845828916},{"$f":"IF(G479<>0,+F486+G479,0)","v":18501.160220150356},19050.130901471795,19490.799863293236,19831.295247114675,20079.126776436115,20311.723426257555,20544.320076078995,20776.916725900435,21009.513375721875,21242.110025543316,21474.699071864754,21707.295721686194,21939.889837007635,22172.486486829075,22405.080602150516,22637.669648471954,22870.266298293394,22539.063423114836,21644.061022936276,20749.058622757715,19854.056222579155,18959.053822400594,18064.051422222034,17169.049022043473,16274.046621864913,15379.044221686352,14484.041821507792,13589.039421329231,12694.037021150671,11799.03462097211,10904.03222079355,10009.029820614989,9114.0274204364287,8219.0250202578682,7324.0226200793077,6429.0202199007472,5534.0178197221867,4639.0154195436262,3744.0130193650662,2849.0106191865061,1954.0082190079461,1059.005818829386,164.00341865082589,-2.3106849766918458E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":8410.9503175970131},{"$f":"+E489","v":8410.9503175970131},{"$f":"+F489","v":8410.9503175970131},8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8289.1445243527069,7959.9913512392977,7630.8381781258886,7301.6850050124795,6972.5318318990703,6643.3786587856612,6314.225485672252,5985.0723125588429,5655.9191394454338,5326.7659663320246,4997.6127932186155,4668.4596201052063,4339.3064469917972,4010.1532738783885,3681.0001007649798,3351.8469276515716,3022.6937545381634,2693.5405814247547,2364.3874083113465,2035.2342351979382,1706.08106208453,1376.9278889711218,1047.7747158577135,718.62154274430543,389.46836963089754,60.315196517489426,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,{"$f":"+BR489","v":2.3305801732931286E-11},2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.80579324430613,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.1531731134088,329.1531731134088,329.1531731134088,329.15317311340857,329.15317311340857,329.15317311340834,329.15317311340834,329.15317311340857,329.15317311340834,329.15317311340834,329.15317311340834,329.15317311340812,329.15317311340812,329.15317311340812,329.15317311340789,329.15317311340812,60.31519651746612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":8410.9503175970131},"     End Excess Deferred",{"$f":"+E487-E488","v":8410.9503175970131},{"$f":"+F487-F488","v":8410.9503175970131},8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8410.9503175970131,8289.1445243527069,7959.9913512392977,7630.8381781258886,7301.6850050124795,6972.5318318990703,6643.3786587856612,6314.225485672252,5985.0723125588429,5655.9191394454338,5326.7659663320246,4997.6127932186155,4668.4596201052063,4339.3064469917972,4010.1532738783885,3681.0001007649798,3351.8469276515716,3022.6937545381634,2693.5405814247547,2364.3874083113465,2035.2342351979382,1706.08106208453,1376.9278889711218,1047.7747158577135,718.62154274430543,389.46836963089754,60.315196517489426,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,{"$f":"+BR487-BR488","v":2.3305801732931286E-11},2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11,2.3305801732931286E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":8410.9503175969858},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.80579324430613,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.1531731134088,329.1531731134088,329.1531731134088,329.15317311340857,329.15317311340857,329.15317311340834,329.15317311340834,329.15317311340857,329.15317311340834,329.15317311340834,329.15317311340834,329.15317311340812,329.15317311340812,329.15317311340812,329.15317311340789,329.15317311340812,60.31519651746612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":177472.63636200002},{"$f":"SUM(E493:CI493)","v":177472.63636199958},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3229.5401791006689,6709.6304880201678,6916.9778678892671,6916.9778678892671,6916.9778678892635,6916.9778678892635,6916.9778678892599,6916.9778678892599,6916.9778678892599,6916.9778678892599,6916.9778678892562,6916.9778678892562,6916.9778678892526,6916.9778678892562,6916.9778678892553,6916.9778678892517,6916.9778678892517,6916.9778678892517,6916.977867889248,6916.9778678892444,6916.9778678892444,6916.9778678892444,6916.9778678892444,6916.977867889248,6916.9778678892517,6916.9778678892517,1465.6816690191758,60.31519651746612,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3229.5401791006689,6709.6304880201678,6916.9778678892671,6916.9778678892671,6916.9778678892635,6916.9778678892635,6916.9778678892599,6916.9778678892599,6916.9778678892599,6916.9778678892599,6916.9778678892562,6916.9778678892562,6916.9778678892526,6916.9778678892562,6916.9778678892553,6916.9778678892517,6916.9778678892517,6916.9778678892517,6916.977867889248,6916.9778678892444,6916.9778678892444,6916.9778678892444,6916.9778678892444,6916.977867889248,6916.9778678892517,6916.9778678892517,1465.6816690191758,60.31519651746612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3229.5401791006689,6587.8246947758616,6587.824694775858,6587.824694775858,6587.8246947758544,6587.8246947758544,6587.8246947758507,6587.8246947758507,6587.8246947758507,6587.8246947758507,6587.8246947758471,6587.8246947758471,6587.8246947758435,6587.8246947758471,6587.8246947758471,6587.8246947758435,6587.8246947758435,6587.8246947758435,6587.8246947758398,6587.8246947758362,6587.8246947758362,6587.8246947758362,6587.8246947758362,6587.8246947758398,6587.8246947758435,6587.8246947758435,1136.5284959057676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.80579324430613,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.15317311340903,329.1531731134088,329.1531731134088,329.1531731134088,329.15317311340857,329.15317311340857,329.15317311340834,329.15317311340834,329.15317311340857,329.15317311340834,329.15317311340834,329.15317311340834,329.15317311340812,329.15317311340812,329.15317311340812,329.15317311340789,329.15317311340812,60.31519651746612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"376G","index":9,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"378","index":10,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.143E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"379","index":11,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":3202.9790309999994}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":3202.9790309999989},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":3202.9790309999989}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47934.37},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":42645.37},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.2379999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},0,{"$f":"2018-A12","v":20},0,{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":47934.37},1,47934.37,4,1552.1149006000001,6208.4596024000002,41725.910397600004,42645.37,1]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":47934.37},null,{"$f":"SUM(D11:D31)","v":47934.37},null,{"$f":"SUM(F11:F31)","v":1552.1149006000001},{"$f":"SUM(G11:G31)","v":6208.4596024000002},{"$f":"SUM(H11:H31)","v":41725.910397600004},{"$f":"SUM(I11:I31)","v":42645.37}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,42645.37,null,{"$f":"+$F28","v":1552.1149006000001},1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":42645.37},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":1552.1149006000001},1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,{"$f":"SUM(BQ38:BQ58)","v":1552.1149006000001},1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001,1552.1149006000001]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18435.400000000005},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1382.66},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1278.96},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.03},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1094.31},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.03},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.03},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.02},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.03},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.02},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.03},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.02},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.02},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.03},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.02},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.03},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1069.02},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":668.14},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":18435.400000000005},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":1382.66},{"$f":"SUM(F67:F88)","v":1278.96},{"$f":"SUM(G67:G88)","v":1183.03},1094.31,1069.03,1069.03,1069.02,1069.03,1069.02,1069.03,1069.02,1069.02,1069.03,1069.02,1069.03,1069.02,668.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":24209.969999999998},"     Begin Cumulative Difference",{"$f":"+$C417","v":24209.969999999998},{"$f":"+E419","v":24040.515099399996},{"$f":"+F419","v":23767.360198799997},23398.275298199998,22940.470397599998,22457.385496999999,21974.3005964,21491.205695799999,21008.1207952,20525.025894599999,20041.940994000001,19558.8460934,19075.751192799999,18592.6662922,18109.571391599999,17626.486491,17143.391590399999,16259.416689799998,14707.301789199999,13155.186888599999,11603.071988,10050.9570874,8498.8421868000005,6946.7272862000009,5394.6123856000013,3842.4974850000012,2290.3825844000012,738.26768380000112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-169.45490059999997},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-273.15490060000002},-369.08490060000008,-457.80490060000011,-483.08490060000008,-483.08490060000008,-483.09490060000007,-483.08490060000008,-483.09490060000007,-483.08490060000008,-483.09490060000007,-483.09490060000007,-483.08490060000008,-483.09490060000007,-483.08490060000008,-483.09490060000007,-883.97490060000007,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":24040.515099399996},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":23767.360198799997},23398.275298199998,22940.470397599998,22457.385496999999,21974.3005964,21491.205695799999,21008.1207952,20525.025894599999,20041.940994000001,19558.8460934,19075.751192799999,18592.6662922,18109.571391599999,17626.486491,17143.391590399999,16259.416689799998,14707.301789199999,13155.186888599999,11603.071988,10050.9570874,8498.8421868000005,6946.7272862000009,5394.6123856000013,3842.4974850000012,2290.3825844000012,738.26768380000112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-169.45490059999997},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-273.15490060000002},-369.08490060000008,-457.80490060000011,-483.08490060000008,-483.08490060000008,-483.09490060000007,-483.08490060000008,-483.09490060000007,-483.08490060000008,-483.09490060000007,-483.09490060000007,-483.08490060000008,-483.09490060000007,-483.08490060000008,-483.09490060000007,-883.97490060000007,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-1552.1149006000001,-738.26768380000112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-42.948344557069994},{"$f":"IF(F417=0,0,F420*$C422)","v":-69.231109557070013},{"$f":"IF(G417=0,0,G420*$C422)","v":-93.544568057070023},-116.03065205707003,-122.43786805707002,-122.43786805707002,-122.44040255707003,-122.43786805707002,-122.44040255707003,-122.43786805707002,-122.44040255707003,-122.44040255707003,-122.43786805707002,-122.44040255707003,-122.43786805707002,-122.44040255707003,-224.04343855707003,-393.38352155707003,-393.38352155707003,-393.38352155707003,-393.38352155707003,-393.38352155707003,-393.38352155707003,-393.38352155707003,-393.38352155707003,-393.38352155707003,-393.38352155707003,-187.11394445911029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-65.367227906449983},{"$f":"+F420*F421","v":-105.36950290645001},{"$f":"+G420*G421","v":-142.37450040645004},-176.59824040645003,-186.35000040645002,-186.35000040644999,-186.35385790645,-186.35000040645002,-186.35385790645,-186.35000040645002,-186.35385790645003,-186.35385790645003,-186.35000040645005,-186.35385790645003,-186.35000040645005,-186.35385790645006,-340.99331790645005,-598.7283229064501,-598.7283229064501,-598.72832290644999,-598.72832290644999,-598.72832290644988,-598.72832290644988,-598.72832290644988,-598.72832290644988,-598.72832290644988,-598.72832290644988,-284.78675902585042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":9338.9959274999983},"     Begin Cumulative DFIT",{"$f":"+C424","v":9338.9959274999983},{"$f":"+E425","v":9273.6286995935479},{"$f":"+F425","v":9168.2591966870987},9025.8846962806492,8849.2864558741985,8662.9364554677486,8476.5864550612987,8290.2325971548489,8103.882596748399,7917.5287388419492,7731.1787384354993,7544.8248805290496,7358.4710226225998,7172.1210222161499,6985.7671643097001,6799.4171639032502,6613.0633059968004,6272.0699880903503,5673.3416651838997,5074.6133422774492,4475.8850193709995,3877.1566964645494,3278.4283735580993,2679.7000506516497,2080.9717277452,1482.2434048387502,883.51508193230029,284.78675902585042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":9273.6286995935479},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":9168.2591966870987},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":9025.8846962806492},8849.2864558741985,8662.9364554677486,8476.5864550612987,8290.2325971548489,8103.882596748399,7917.5287388419492,7731.1787384354993,7544.8248805290496,7358.4710226225998,7172.1210222161499,6985.7671643097001,6799.4171639032502,6613.0633059968004,6272.0699880903503,5673.3416651838997,5074.6133422774492,4475.8850193709995,3877.1566964645494,3278.4283735580993,2679.7000506516497,2080.9717277452,1482.2434048387502,883.51508193230029,284.78675902585042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999998},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":9338.9959274999983},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":9273.6286995935479},{"$f":"+E428+F423","v":9168.2591966870987},{"$f":"+F428+G423","v":9025.8846962806492},8849.2864558741985,8662.9364554677486,8476.5864550612987,8290.2325971548489,8103.882596748399,7917.5287388419492,7731.1787384354993,7544.8248805290496,7358.4710226225998,7172.1210222161499,6985.7671643097001,6799.4171639032502,6613.0633059968004,6272.0699880903503,5673.3416651838997,5074.6133422774492,4475.8850193709995,3877.1566964645494,3278.4283735580993,2679.7000506516497,2080.9717277452,1482.2434048387502,883.51508193230029,284.78675902585042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":6136.0168964999993},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":6093.0685519429289},{"$f":"IF(F422<>0,+E429+F422,0)","v":6023.8374423858586},{"$f":"IF(G422<>0,+F429+G422,0)","v":5930.2928743287885},5814.2622222717182,5691.8243542146483,5569.3864861575785,5446.9460836005082,5324.5082155434384,5202.0678129863682,5079.6299449292983,4957.1895423722281,4834.7491398151578,4712.311271758088,4589.8708692010177,4467.4330011439479,4344.9925985868776,4120.9491600298079,3727.5656384727381,3334.1821169156683,2940.7985953585985,2547.4150738015287,2154.0315522444589,1760.6480306873889,1367.2645091303189,973.88098757324883,580.49746601617881,187.11394445910878,-1.5063505998114124E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":3202.9790309999989},{"$f":"+E432","v":3180.560147650619},{"$f":"+F432","v":3144.4217543012392},3095.5918219518589,3035.0242336024789,2971.1121012530989,2907.1999689037189,2843.2865135543389,2779.3743812049588,2715.4609258555788,2651.5487935061988,2587.6353381568188,2523.7218828074388,2459.8097504580587,2395.8962951086787,2331.9841627592987,2268.0707074099187,2151.1208280605388,1945.7760267111587,1740.4312253617786,1535.0864240123988,1329.7416226630189,1124.3968213136391,919.05201996425922,713.70721861487937,508.36241726549952,303.01761591611967,97.672814566739817,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,{"$f":"+BR432","v":-3.1263880373444408E-13},-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":22.418883349379989},{"$f":"+F422-F423","v":36.138393349379996},48.829932349380016,60.567588349380003,63.912132349380002,63.912132349379974,63.913455349379973,63.912132349380002,63.913455349379973,63.912132349380002,63.913455349380001,63.913455349380001,63.91213234938003,63.913455349380001,63.91213234938003,63.91345534938003,116.94987934938001,205.34480134938008,205.34480134938008,205.34480134937996,205.34480134937996,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,97.672814566740129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":3202.9790309999989},"     End Excess Deferred",{"$f":"+E430-E431","v":3180.560147650619},{"$f":"+F430-F431","v":3144.4217543012392},3095.5918219518589,3035.0242336024789,2971.1121012530989,2907.1999689037189,2843.2865135543389,2779.3743812049588,2715.4609258555788,2651.5487935061988,2587.6353381568188,2523.7218828074388,2459.8097504580587,2395.8962951086787,2331.9841627592987,2268.0707074099187,2151.1208280605388,1945.7760267111587,1740.4312253617786,1535.0864240123988,1329.7416226630189,1124.3968213136391,919.05201996425922,713.70721861487937,508.36241726549952,303.01761591611967,97.672814566739817,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,{"$f":"+BR430-BR431","v":-3.1263880373444408E-13},-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":3202.9790309999994},{"$f":"+E422-E423","v":22.418883349379989},{"$f":"+F422-F423","v":36.138393349379996},{"$f":"+G422-G423","v":48.829932349380016},60.567588349380003,63.912132349380002,63.912132349379974,63.913455349379973,63.912132349380002,63.913455349379973,63.912132349380002,63.913455349380001,63.913455349380001,63.91213234938003,63.913455349380001,63.91213234938003,63.91345534938003,116.94987934938001,205.34480134938008,205.34480134938008,205.34480134937996,205.34480134937996,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,97.672814566740129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":3202.9790309999989},{"$f":"SUM(E493:CI493)","v":3202.9790309999994},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":22.418883349379989},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":36.138393349379996},48.829932349380016,60.567588349380003,63.912132349380002,63.912132349379974,63.913455349379973,63.912132349380002,63.913455349379973,63.912132349380002,63.913455349380001,63.913455349380001,63.91213234938003,63.913455349380001,63.91213234938003,63.91345534938003,116.94987934938001,205.34480134938008,205.34480134938008,205.34480134937996,205.34480134937996,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,97.672814566740129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":22.418883349379989},{"$f":"SUM(F498:F518)","v":36.138393349379996},48.829932349380016,60.567588349380003,63.912132349380002,63.912132349379974,63.913455349379973,63.912132349380002,63.913455349379973,63.912132349380002,63.913455349380001,63.913455349380001,63.91213234938003,63.913455349380001,63.91213234938003,63.91345534938003,116.94987934938001,205.34480134938008,205.34480134938008,205.34480134937996,205.34480134937996,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,97.672814566740129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":22.418883349379989},{"$f":"+F433","v":36.138393349379996},48.829932349380016,60.567588349380003,63.912132349380002,63.912132349379974,63.913455349379973,63.912132349380002,63.913455349379973,63.912132349380002,63.913455349380001,63.913455349380001,63.91213234938003,63.913455349380001,63.91213234938003,63.91345534938003,116.94987934938001,205.34480134938008,205.34480134938008,205.34480134937996,205.34480134937996,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,205.34480134937985,97.672814566740129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3801","index":12,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":64830.737474999987}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":64830.737474999965},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":64830.737474999973}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":980350},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":922075},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.213E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":86298.22},8.7970407245534912E-2,86241.788743160156,6,1908.5307848861344,11451.184709316807,74790.604033843352,75827.911686506326,8.2236164830958788E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":243054.77999999997},0.24776441483467318,242895.84408317186,5,5375.2850295605931,26876.425147802966,216019.41893536889,219015.49844669449,0.23752460314691809]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":92230.95},9.4018094836053015E-2,92170.639272524568,4,2039.7362471009687,8158.944988403875,84011.694284120691,85176.893770337789,9.2375233869628592E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":192109.99},0.19583247552771815,191984.3673835985,3,4248.6140501990349,12745.842150597106,179238.52523300139,181724.47244893888,0.19708209467661403]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":159769.56999999998},0.16286540021733931,159665.0951030686,2,3533.3885546309079,7066.7771092618159,152598.31799380679,154714.77907983898,0.16778979918101997]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":207527.96999999997},0.21154920733868146,207392.26541447637,1,4589.590833622362,4589.590833622362,202802.67458085401,205615.44456768341,0.22299210429486041]
["Total",{"$f":"SUM(B11:B31)","v":980991.47999999986},null,{"$f":"SUM(D11:D31)","v":980350.00000000012},null,{"$f":"SUM(F11:F31)","v":21695.145499999999},{"$f":"SUM(G11:G31)","v":70888.764939004934},{"$f":"SUM(H11:H31)","v":909461.23506099521},{"$f":"SUM(I11:I31)","v":922074.99999999988}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,75827.911686506326,null,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,{"$f":"+$F26","v":1908.5307848861344},1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344,1908.5307848861344]
[2013,null,219015.49844669449,null,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931,5375.2850295605931]
[2014,null,85176.893770337789,null,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,{"$f":"+$F28","v":2039.7362471009687},2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687,2039.7362471009687]
[2015,null,181724.47244893888,null,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349,4248.6140501990349]
[2016,null,154714.77907983898,null,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079,3533.3885546309079]
[2017,null,205615.44456768341,null,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362,4589.590833622362]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":922074.99999999988},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":21695.145499999999},21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,{"$f":"SUM(BQ38:BQ58)","v":21695.145499999999},21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999,21695.145499999999]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":28863.07},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2164.7399999999998},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2002.38},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.79},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.79},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.79},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.79},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.79},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.79},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.8},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.79},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.79},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.81},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.79},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1923.8},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1610.43},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":85826.09},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6436.97},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5954.18},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5519.38},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.73},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.73},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.73},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.74},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.73},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.74},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.74},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.75},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.72},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.73},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.76},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.71},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2866.75},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":35247.759999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2643.6},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2445.35},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2261.92},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2094.4499999999998},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.12},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.09},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.11},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.11},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.09},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.19},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.0700000000002},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.09},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.06},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.04},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.09},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2057.0300000000002},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1117.3499999999999},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":79430.720000000016},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5957.32},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5510.5},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5097.2299999999996},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4714.93},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4369.37},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.41},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.3999999999996},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.41},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.41},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.3999999999996},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.41},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.41},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.41},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.41},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.38},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.42},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4284.3999999999996},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2368.5},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":71122.349999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5334.2},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4934.1099999999997},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4564.0600000000004},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4221.79},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3905.14},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3612.24},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564.09},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564.06},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564.1},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564.06},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564.1},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564.01},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564.05},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564.1},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564.06},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564.08},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3564.06},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1782.04},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":131556.75999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9866.77},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9126.76},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8442.25},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7809.08},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7223.4},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6681.67},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6180.53},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.1},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.11},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.11},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.12},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.11},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.07},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.12},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.12},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.12},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.13},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.04},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6098.09},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3049.06},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":432046.75},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":32403.599999999999},{"$f":"SUM(F67:F88)","v":29973.279999999999},{"$f":"SUM(G67:G88)","v":27808.63},26184.769999999997,24899.549999999996,23979.93,23430.659999999996,23348.199999999997,23348.25,23348.29,23348.239999999998,23348.15,23348.11,23348.23,23034.79,18870.400000000001,15063.880000000001,12030.599999999999,7880.13,3049.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":46964.841686506326},"     Begin Cumulative Difference",{"$f":"+$C379","v":46964.841686506326},{"$f":"+E381","v":47221.05090162019},{"$f":"+F381","v":47314.900116734054},47330.159331847921,47345.418546961788,47360.677762075655,47375.936977189522,47391.196192303389,47406.455407417256,47421.724622531125,47436.983837644992,47452.243052758859,47467.522267872722,47482.781482986589,47498.050698100458,47199.949913214325,45291.419128328191,43382.888343442057,41474.357558555923,39565.826773669789,37657.295988783655,35748.765203897521,33840.234419011387,31931.703634125253,30023.172849239119,28114.642064352985,26206.111279466852,24297.580494580718,22389.049709694584,20480.51892480845,18571.988139922316,16663.457355036182,14754.926570150048,12846.395785263914,10937.86500037778,9029.3342154916463,7120.8034306055124,5212.2726457193785,3303.7418608332441,1395.2110759471097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":256.20921511386541},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":93.849215113865739},15.259215113865594,15.259215113865594,15.259215113865594,15.259215113865594,15.259215113865594,15.259215113865594,15.269215113865584,15.259215113865594,15.259215113865594,15.279215113865575,15.259215113865594,15.269215113865584,-298.10078488613431,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":47221.05090162019},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":47314.900116734054},47330.159331847921,47345.418546961788,47360.677762075655,47375.936977189522,47391.196192303389,47406.455407417256,47421.724622531125,47436.983837644992,47452.243052758859,47467.522267872722,47482.781482986589,47498.050698100458,47199.949913214325,45291.419128328191,43382.888343442057,41474.357558555923,39565.826773669789,37657.295988783655,35748.765203897521,33840.234419011387,31931.703634125253,30023.172849239119,28114.642064352985,26206.111279466852,24297.580494580718,22389.049709694584,20480.51892480845,18571.988139922316,16663.457355036182,14754.926570150048,12846.395785263914,10937.86500037778,9029.3342154916463,7120.8034306055124,5212.2726457193785,3303.7418608332441,1395.2110759471097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":256.20921511386541},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":93.849215113865739},15.259215113865594,15.259215113865594,15.259215113865594,15.259215113865594,15.259215113865594,15.259215113865594,15.269215113865584,15.259215113865594,15.259215113865594,15.279215113865575,15.259215113865594,15.269215113865584,-298.10078488613431,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1908.5307848861344,-1395.2110759471097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.25345000000000001},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.25345000000000001},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.38426481163548643,0.38426481163548643,0.38426481163548643,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548631,0.38426481163548631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":64.936225570609196},{"$f":"IF(F379=0,0,F382*$C384)","v":23.786083570609271},{"$f":"IF(G379=0,0,G382*$C384)","v":3.8674480706092349},3.8674480706092349,3.8674480706092349,3.8674480706092349,3.8674480706092349,3.8674480706092349,3.8699825706092326,3.8674480706092349,3.8674480706092349,3.8725170706092302,3.8674480706092349,3.8699825706092326,-75.553643929390745,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-483.71712742939076,-353.61624719879495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":64.936225570609196},{"$f":"+F382*F383","v":23.786083570609271},{"$f":"+G382*G383","v":3.8674480706092349},3.8674480706092349,3.8674480706092349,3.8674480706092349,3.8674480706092349,3.8674480706092349,3.8699825706092326,3.8674480706092349,3.8674480706092349,3.8725170706092302,3.8674480706092349,3.8699825706092326,-114.54964195266106,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479743,-733.38122255479732,-536.1305212905603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":18116.687680569816},"     Begin Cumulative DFIT",{"$f":"+C386","v":18116.687680569816},{"$f":"+E387","v":18181.623906140427},{"$f":"+F387","v":18205.409989711035},18209.277437781646,18213.144885852256,18217.012333922867,18220.879781993477,18224.747230064087,18228.614678134698,18232.484660705308,18236.352108775918,18240.219556846529,18244.092073917138,18247.959521987748,18251.829504558358,18137.279862605697,17403.898640050898,16670.517417496099,15937.136194941302,15203.754972386505,14470.373749831708,13736.992527276911,13003.611304722113,12270.230082167316,11536.848859612519,10803.467637057722,10070.086414502925,9336.7051919481273,8603.3239693933301,7869.9427468385329,7136.5615242837357,6403.1803017289385,5669.7990791741413,4936.4178566193441,4203.0366340645469,3469.6554115097497,2736.2741889549525,2002.892966400155,1269.5117438453576,536.1305212905603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":18181.623906140427},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":18205.409989711035},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":18209.277437781646},18213.144885852256,18217.012333922867,18220.879781993477,18224.747230064087,18228.614678134698,18232.484660705308,18236.352108775918,18240.219556846529,18244.092073917138,18247.959521987748,18251.829504558358,18137.279862605697,17403.898640050898,16670.517417496099,15937.136194941302,15203.754972386505,14470.373749831708,13736.992527276911,13003.611304722113,12270.230082167316,11536.848859612519,10803.467637057722,10070.086414502925,9336.7051919481273,8603.3239693933301,7869.9427468385329,7136.5615242837357,6403.1803017289385,5669.7990791741413,4936.4178566193441,4203.0366340645469,3469.6554115097497,2736.2741889549525,2002.892966400155,1269.5117438453576,536.1305212905603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38503217440077347},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38477118084990425},0.3847288429795932,0.38468653239989187,0.38464424908442185,0.38460199300683873,0.38455976414083204,0.38451756246012508,0.38447536030865159,0.38443321293762217,0.38439109267324822,0.38434894433630934,0.38430687824229753,0.38426481163548643,0.38426481163548643,0.38426481163548643,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548631,0.38426481163548631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38503217440077347},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38477118084990425},{"$f":"IF(G381=0,0,+G387/G381)","v":0.3847288429795932},0.38468653239989187,0.38464424908442185,0.38460199300683873,0.38455976414083204,0.38451756246012508,0.38447536030865159,0.38443321293762217,0.38439109267324822,0.38434894433630934,0.38430687824229753,0.38426481163548643,0.38426481163548643,0.38426481163548643,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548637,0.38426481163548631,0.38426481163548631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":18116.687680569816},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":18181.623906140427},{"$f":"+E390+F385","v":18205.409989711035},{"$f":"+F390+G385","v":18209.277437781646},18213.144885852256,18217.012333922867,18220.879781993477,18224.747230064087,18228.614678134698,18232.484660705308,18236.352108775918,18240.219556846529,18244.092073917138,18247.959521987748,18251.829504558358,18137.279862605697,17403.898640050898,16670.517417496099,15937.136194941302,15203.754972386505,14470.373749831708,13736.992527276911,13003.611304722113,12270.230082167316,11536.848859612519,10803.467637057722,10070.086414502925,9336.7051919481273,8603.3239693933301,7869.9427468385329,7136.5615242837357,6403.1803017289385,5669.7990791741413,4936.4178566193441,4203.0366340645469,3469.6554115097497,2736.2741889549525,2002.892966400155,1269.5117438453576,536.1305212905603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":11903.239125445029},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":11968.175351015638},{"$f":"IF(F384<>0,+E391+F384,0)","v":11991.961434586246},{"$f":"IF(G384<>0,+F391+G384,0)","v":11995.828882656855},11999.696330727464,12003.563778798072,12007.431226868681,12011.298674939289,12015.166123009898,12019.036105580508,12022.903553651116,12026.771001721725,12030.643518792334,12034.510966862943,12038.380949433553,11962.827305504163,11479.110178074772,10995.393050645382,10511.675923215991,10027.958795786601,9544.2416683572101,9060.5245409278195,8576.807413498429,8093.0902860690385,7609.373158639648,7125.6560312102574,6641.9389037808669,6158.2217763514764,5674.5046489220858,5190.7875214926953,4707.0703940633048,4223.3532666339142,3739.6361392045237,3255.9190117751332,2772.2018843457427,2288.4847569163521,1804.7676294869614,1321.0505020575706,837.33337462817985,353.6162471987891,-5.8548721426632255E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":6213.4485551247872},{"$f":"+E394","v":6213.4485551247872},{"$f":"+F394","v":6213.4485551247872},6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6174.4525571015165,5924.7884619761098,5675.1243668507032,5425.4602717252965,5175.7961765998898,4926.1320814744831,4676.4679863490765,4426.8038912236698,4177.1397960982631,3927.4757009728564,3677.8116058474498,3428.1475107220431,3178.4834155966364,2928.8193204712297,2679.1552253458231,2429.4911302204164,2179.8270350950097,1930.162939969603,1680.4988448441964,1430.8347497187897,1181.170654593383,931.50655946797633,681.84246434256966,432.17836921716298,182.51427409175642,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,{"$f":"+BR394","v":-8.9244167611468583E-12},-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.995998023270317,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540656,182.51427409176534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":6213.4485551247872},"     End Excess Deferred",{"$f":"+E392-E393","v":6213.4485551247872},{"$f":"+F392-F393","v":6213.4485551247872},6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6213.4485551247872,6174.4525571015165,5924.7884619761098,5675.1243668507032,5425.4602717252965,5175.7961765998898,4926.1320814744831,4676.4679863490765,4426.8038912236698,4177.1397960982631,3927.4757009728564,3677.8116058474498,3428.1475107220431,3178.4834155966364,2928.8193204712297,2679.1552253458231,2429.4911302204164,2179.8270350950097,1930.162939969603,1680.4988448441964,1430.8347497187897,1181.170654593383,931.50655946797633,681.84246434256966,432.17836921716298,182.51427409175642,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,{"$f":"+BR392-BR393","v":-8.9244167611468583E-12},-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":6213.4485551247963},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,38.995998023270317,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540656,182.51427409176534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":133189.40844669449},"     Begin Cumulative Difference",{"$f":"+$C398","v":133189.40844669449},{"$f":"+E400","v":134251.0934171339},{"$f":"+F400","v":134829.98838757331},134974.08335801272,135019.52832845214,135064.97329889156,135110.41826933098,135155.87323977039,135201.31821020978,135246.77318064918,135292.22815108858,135337.69312152799,135383.1280919674,135428.57306240679,135474.04803284621,135519.47300328562,133010.93797372503,127635.65294416444,122260.36791460385,116885.08288504326,111509.79785548267,106134.51282592208,100759.22779636149,95383.942766800901,90008.657737240312,84633.372707679722,79258.087678119133,73882.802648558543,68507.517618997954,63132.232589437364,57756.947559876775,52381.662530316185,47006.377500755596,41631.092471195007,36255.807441634417,30880.522412073824,25505.237382513231,20129.952352952638,14754.667323392045,9379.3822938314515,4004.0972642708584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":1061.6849704394072},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":578.89497043940719},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":144.09497043940701},45.444970439406461,45.444970439406461,45.444970439406461,45.454970439406679,45.444970439406461,45.454970439406679,45.454970439406679,45.464970439406898,45.434970439407152,45.444970439406461,45.474970439407116,45.424970439406934,-2508.5350295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":134251.0934171339},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":134829.98838757331},134974.08335801272,135019.52832845214,135064.97329889156,135110.41826933098,135155.87323977039,135201.31821020978,135246.77318064918,135292.22815108858,135337.69312152799,135383.1280919674,135428.57306240679,135474.04803284621,135519.47300328562,133010.93797372503,127635.65294416444,122260.36791460385,116885.08288504326,111509.79785548267,106134.51282592208,100759.22779636149,95383.942766800901,90008.657737240312,84633.372707679722,79258.087678119133,73882.802648558543,68507.517618997954,63132.232589437364,57756.947559876775,52381.662530316185,47006.377500755596,41631.092471195007,36255.807441634417,30880.522412073824,25505.237382513231,20129.952352952638,14754.667323392045,9379.3822938314515,4004.0972642708584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":1061.6849704394072},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":578.89497043940719},144.09497043940701,45.444970439406461,45.444970439406461,45.444970439406461,45.454970439406679,45.444970439406461,45.454970439406679,45.454970439406679,45.464970439406898,45.434970439407152,45.444970439406461,45.474970439407116,45.424970439406934,-2508.5350295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-5375.2850295605931,-4004.0972642708584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.38347528970187528,0.38347528970187528,0.38347528970187528,0.38347528970187522,0.38347528970187522,0.38347528970187517,0.38347528970187511,0.38347528970187511,0.38347528970187506,0.383475289701875,0.383475289701875,0.38347528970187494,0.38347528970187494,0.38347528970187494,0.38347528970187489,0.38347528970187489,0.38347528970187483,0.38347528970187478,0.38347528970187472,0.38347528970187472,0.38347528970187472,0.38347528970187472,0.38347528970187478,0.38347528970187478,0.38347528970187478,0.38347528970187472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":269.08405575786776},{"$f":"IF(F398=0,0,F401*$C403)","v":146.72093025786776},{"$f":"IF(G398=0,0,G401*$C403)","v":36.520870257867706},11.518027757867568,11.518027757867568,11.518027757867568,11.520562257867624,11.518027757867568,11.520562257867624,11.520562257867624,11.523096757867679,11.515493257867742,11.518027757867568,11.525631257867733,11.512958757867688,-635.78820324213234,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1362.3659907421325,-1014.8384516294491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":269.08405575786776},{"$f":"+F401*F402","v":146.72093025786776},{"$f":"+G401*G402","v":36.520870257867706},11.518027757867568,11.518027757867568,11.518027757867568,11.520562257867624,11.518027757867568,11.520562257867624,11.520562257867624,11.523096757867679,11.515493257867742,11.518027757867568,11.525631257867733,11.512958757867688,-961.96119718805073,-2061.2889839409017,-2061.2889839409017,-2061.2889839409013,-2061.2889839409013,-2061.2889839409008,-2061.2889839409008,-2061.2889839409008,-2061.2889839409004,-2061.2889839409004,-2061.2889839409004,-2061.2889839408999,-2061.2889839408999,-2061.2889839408999,-2061.2889839408995,-2061.2889839408995,-2061.2889839408995,-2061.288983940899,-2061.2889839408986,-2061.2889839408986,-2061.2889839408986,-2061.2889839408986,-2061.288983940899,-2061.288983940899,-2061.288983940899,-1535.4723584107514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":51377.814308312394},"     Begin Cumulative DFIT",{"$f":"+C405","v":51377.814308312394},{"$f":"+E406","v":51646.898364070265},{"$f":"+F406","v":51793.619294328135},51830.140164586002,51841.658192343872,51853.176220101741,51864.69424785961,51876.214810117475,51887.732837875345,51899.25340013321,51910.773962391075,51922.297059148943,51933.812552406809,51945.330580164678,51956.85621142255,51968.36917018042,51006.407972992369,48945.118989051465,46883.830005110562,44822.541021169658,42761.252037228754,40699.963053287851,38638.674069346947,36577.385085406044,34516.09610146514,32454.80711752424,30393.51813358334,28332.22914964244,26270.940165701541,24209.651181760641,22148.362197819741,20087.073213878841,18025.784229937941,15964.495245997041,13903.206262056143,11841.917278115245,9780.6282941743466,7719.3393102334485,5658.0503262925495,3596.7613423516505,1535.4723584107514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":51646.898364070265},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":51793.619294328135},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":51830.140164586002},51841.658192343872,51853.176220101741,51864.69424785961,51876.214810117475,51887.732837875345,51899.25340013321,51910.773962391075,51922.297059148943,51933.812552406809,51945.330580164678,51956.85621142255,51968.36917018042,51006.407972992369,48945.118989051465,46883.830005110562,44822.541021169658,42761.252037228754,40699.963053287851,38638.674069346947,36577.385085406044,34516.09610146514,32454.80711752424,30393.51813358334,28332.22914964244,26270.940165701541,24209.651181760641,22148.362197819741,20087.073213878841,18025.784229937941,15964.495245997041,13903.206262056143,11841.917278115245,9780.6282941743466,7719.3393102334485,5658.0503262925495,3596.7613423516505,1535.4723584107514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38470374467340307},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38414020436941404},0.38400068276151111,0.38395674191834278,0.38391283064450349,0.38386894891015588,0.38382508703922608,0.38378126430099424,0.38373746137966153,0.38369368789180808,0.3836499341874014,0.38360623871186916,0.38356256294768587,0.38351888768264608,0.38347528970187528,0.38347528970187528,0.38347528970187528,0.38347528970187522,0.38347528970187522,0.38347528970187517,0.38347528970187511,0.38347528970187511,0.38347528970187506,0.383475289701875,0.383475289701875,0.38347528970187494,0.38347528970187494,0.38347528970187494,0.38347528970187489,0.38347528970187489,0.38347528970187483,0.38347528970187478,0.38347528970187472,0.38347528970187472,0.38347528970187472,0.38347528970187472,0.38347528970187478,0.38347528970187478,0.38347528970187478,0.38347528970187472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38470374467340307},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38414020436941404},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38400068276151111},0.38395674191834278,0.38391283064450349,0.38386894891015588,0.38382508703922608,0.38378126430099424,0.38373746137966153,0.38369368789180808,0.3836499341874014,0.38360623871186916,0.38356256294768587,0.38351888768264608,0.38347528970187528,0.38347528970187528,0.38347528970187528,0.38347528970187522,0.38347528970187522,0.38347528970187517,0.38347528970187511,0.38347528970187511,0.38347528970187506,0.383475289701875,0.383475289701875,0.38347528970187494,0.38347528970187494,0.38347528970187494,0.38347528970187489,0.38347528970187489,0.38347528970187483,0.38347528970187478,0.38347528970187472,0.38347528970187472,0.38347528970187472,0.38347528970187472,0.38347528970187478,0.38347528970187478,0.38347528970187478,0.38347528970187472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":51377.814308312394},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":51646.898364070265},{"$f":"+E409+F404","v":51793.619294328135},{"$f":"+F409+G404","v":51830.140164586002},51841.658192343872,51853.176220101741,51864.69424785961,51876.214810117475,51887.732837875345,51899.25340013321,51910.773962391075,51922.297059148943,51933.812552406809,51945.330580164678,51956.85621142255,51968.36917018042,51006.407972992369,48945.118989051465,46883.830005110562,44822.541021169658,42761.252037228754,40699.963053287851,38638.674069346947,36577.385085406044,34516.09610146514,32454.80711752424,30393.51813358334,28332.22914964244,26270.940165701541,24209.651181760641,22148.362197819741,20087.073213878841,18025.784229937941,15964.495245997041,13903.206262056143,11841.917278115245,9780.6282941743466,7719.3393102334485,5658.0503262925495,3596.7613423516505,1535.4723584107514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":33756.855570814718},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":34025.939626572588},{"$f":"IF(F403<>0,+E410+F403,0)","v":34172.660556830459},{"$f":"IF(G403<>0,+F410+G403,0)","v":34209.181427088326},34220.699454846195,34232.217482604065,34243.735510361934,34255.256072619799,34266.774100377668,34278.294662635533,34289.815224893398,34301.338321651267,34312.853814909133,34324.371842667002,34335.897473924873,34347.410432682744,33711.622229440611,32349.256238698479,30986.890247956348,29624.524257214216,28262.158266472085,26899.792275729953,25537.426284987821,24175.06029424569,22812.694303503558,21450.328312761427,20087.962322019295,18725.596331277164,17363.230340535032,16000.864349792901,14638.498359050769,13276.132368308638,11913.766377566506,10551.400386824374,9189.0343960822429,7826.6684053401104,6464.302414597978,5101.9364238558455,3739.5704331137131,2377.2044423715806,1014.8384516294482,-9.0949470177292824E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":17620.958737497676},{"$f":"+E413","v":17620.958737497676},{"$f":"+F413","v":17620.958737497676},17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17294.785743551758,16595.86275035299,15896.939757154221,15198.016763955453,14499.093770756685,13800.170777557916,13101.247784359148,12402.324791160379,11703.401797961611,11004.478804762843,10305.555811564074,9606.6328183653059,8907.7098251665375,8208.7868319677691,7509.8638387690025,6810.940845570236,6112.0178523714694,5413.0948591727029,4714.1718659739363,4015.2488727751702,3316.3258795764041,2617.402886377638,1918.4798931788714,1219.5568999801048,520.63390678133828,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,{"$f":"+BR413","v":3.5925040720030665E-11},3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,326.17299394591839,698.92299319876929,698.92299319876929,698.92299319876884,698.92299319876884,698.92299319876838,698.92299319876838,698.92299319876838,698.92299319876793,698.92299319876793,698.92299319876793,698.92299319876747,698.92299319876747,698.92299319876747,698.92299319876702,698.92299319876702,698.92299319876702,698.92299319876656,698.92299319876611,698.92299319876611,698.92299319876611,698.92299319876611,698.92299319876656,698.92299319876656,698.92299319876656,520.63390678130236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":17620.958737497676},"     End Excess Deferred",{"$f":"+E411-E412","v":17620.958737497676},{"$f":"+F411-F412","v":17620.958737497676},17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17620.958737497676,17294.785743551758,16595.86275035299,15896.939757154221,15198.016763955453,14499.093770756685,13800.170777557916,13101.247784359148,12402.324791160379,11703.401797961611,11004.478804762843,10305.555811564074,9606.6328183653059,8907.7098251665375,8208.7868319677691,7509.8638387690025,6810.940845570236,6112.0178523714694,5413.0948591727029,4714.1718659739363,4015.2488727751702,3316.3258795764041,2617.402886377638,1918.4798931788714,1219.5568999801048,520.63390678133828,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,{"$f":"+BR411-BR412","v":3.5925040720030665E-11},3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11,3.5925040720030665E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":17620.95873749764},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,326.17299394591839,698.92299319876929,698.92299319876929,698.92299319876884,698.92299319876884,698.92299319876838,698.92299319876838,698.92299319876838,698.92299319876793,698.92299319876793,698.92299319876793,698.92299319876747,698.92299319876747,698.92299319876747,698.92299319876702,698.92299319876702,698.92299319876702,698.92299319876656,698.92299319876611,698.92299319876611,698.92299319876611,698.92299319876611,698.92299319876656,698.92299319876656,698.92299319876656,520.63390678130236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":49929.133770337794},"     Begin Cumulative Difference",{"$f":"+$C417","v":49929.133770337794},{"$f":"+E419","v":50532.997523236823},{"$f":"+F419","v":50938.611276135853},51160.795029034882,51215.50878193391,51232.892534832943,51250.246287731978,51267.620040631009,51284.99379353004,51302.347546429075,51319.801299328108,51337.135052227139,51354.488805126173,51371.812558025202,51389.116310924233,51406.470063823268,51423.763816722298,50501.377569621327,48461.641322520358,46421.905075419389,44382.168828318419,42342.43258121745,40302.696334116481,38262.960087015512,36223.223839914543,34183.487592813573,32143.751345712604,30104.015098611635,28064.278851510666,26024.542604409697,23984.806357308727,21945.070110207758,19905.333863106789,17865.59761600582,15825.861368904851,13786.125121803881,11746.388874702912,9706.6526276019431,7666.9163805009739,5627.1801334000047,3587.443886299036,1547.7076391980672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":603.86375289903117},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":405.61375289903117},222.18375289903133,54.713752899031078,17.383752899031151,17.353752899031406,17.373752899031388,17.373752899031388,17.353752899031406,17.453752899031315,17.333752899031424,17.353752899031406,17.323752899031206,17.303752899031224,17.353752899031406,17.29375289903146,-922.38624710096883,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":50532.997523236823},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":50938.611276135853},51160.795029034882,51215.50878193391,51232.892534832943,51250.246287731978,51267.620040631009,51284.99379353004,51302.347546429075,51319.801299328108,51337.135052227139,51354.488805126173,51371.812558025202,51389.116310924233,51406.470063823268,51423.763816722298,50501.377569621327,48461.641322520358,46421.905075419389,44382.168828318419,42342.43258121745,40302.696334116481,38262.960087015512,36223.223839914543,34183.487592813573,32143.751345712604,30104.015098611635,28064.278851510666,26024.542604409697,23984.806357308727,21945.070110207758,19905.333863106789,17865.59761600582,15825.861368904851,13786.125121803881,11746.388874702912,9706.6526276019431,7666.9163805009739,5627.1801334000047,3587.443886299036,1547.7076391980672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":603.86375289903117},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":405.61375289903117},222.18375289903133,54.713752899031078,17.383752899031151,17.353752899031406,17.373752899031388,17.373752899031388,17.353752899031406,17.453752899031315,17.333752899031424,17.353752899031406,17.323752899031206,17.303752899031224,17.353752899031406,17.29375289903146,-922.38624710096883,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-2039.7362471009687,-1547.7076391980672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.38190470474231658,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231675,0.38190470474231675,0.38190470474231675,0.3819047047423168,0.3819047047423168,0.38190470474231686,0.38190470474231686,0.38190470474231691,0.38190470474231691,0.38190470474231697,0.38190470474231697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":153.04926817225945},{"$f":"IF(F417=0,0,F420*$C422)","v":102.80280567225945},{"$f":"IF(G417=0,0,G420*$C422)","v":56.31247217225949},13.867200672259427,4.4059121722594456,4.3983086722595104,4.4033776722595057,4.4033776722595057,4.3983086722595104,4.423653672259487,4.3932396722595142,4.3983086722595104,4.3907051722594597,4.3856361722594635,4.3983086722595104,4.3831016722595235,-233.77879432774057,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-516.97115182774053,-392.26650115475013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":153.04926817225945},{"$f":"+F420*F421","v":102.80280567225945},{"$f":"+G420*G421","v":56.31247217225949},13.867200672259427,4.4059121722594456,4.3983086722595104,4.4033776722595057,4.4033776722595057,4.3983086722595104,4.423653672259487,4.3932396722595142,4.3983086722595104,4.3907051722594597,4.3856361722594635,4.3983086722595104,4.3831016722595235,-352.26364735746898,-778.98486920129642,-778.98486920129642,-778.98486920129642,-778.98486920129642,-778.98486920129642,-778.98486920129642,-778.98486920129653,-778.98486920129653,-778.98486920129653,-778.98486920129653,-778.98486920129653,-778.98486920129653,-778.98486920129653,-778.98486920129653,-778.98486920129665,-778.98486920129665,-778.98486920129665,-778.98486920129676,-778.98486920129676,-778.98486920129687,-778.98486920129687,-778.98486920129699,-778.98486920129699,-778.9848692012971,-591.07682897536631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":19260.163351907802},"     Begin Cumulative DFIT",{"$f":"+C424","v":19260.163351907802},{"$f":"+E425","v":19413.212620080063},{"$f":"+F425","v":19516.015425752321},19572.327897924581,19586.19509859684,19590.6010107691,19594.999319441358,19599.402697113619,19603.80607478588,19608.204383458138,19612.628037130398,19617.021276802658,19621.419585474916,19625.810290647176,19630.195926819437,19634.594235491695,19638.977337163953,19286.713689806485,18507.728820605189,17728.743951403892,16949.759082202596,16170.774213001299,15391.789343800003,14612.804474598706,13833.81960539741,13054.834736196113,12275.849866994817,11496.86499779352,10717.880128592224,9938.8952593909271,9159.9103901896306,8380.925520988334,7601.9406517870375,6822.955782585741,6043.9709133844444,5264.9860441831479,4486.0011749818514,3707.0163057805544,2928.0314365792574,2149.0465673779604,1370.0616981766634,591.07682897536631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":19413.212620080063},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":19516.015425752321},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":19572.327897924581},19586.19509859684,19590.6010107691,19594.999319441358,19599.402697113619,19603.80607478588,19608.204383458138,19612.628037130398,19617.021276802658,19621.419585474916,19625.810290647176,19630.195926819437,19634.594235491695,19638.977337163953,19286.713689806485,18507.728820605189,17728.743951403892,16949.759082202596,16170.774213001299,15391.789343800003,14612.804474598706,13833.81960539741,13054.834736196113,12275.849866994817,11496.86499779352,10717.880128592224,9938.8952593909271,9159.9103901896306,8380.925520988334,7601.9406517870375,6822.955782585741,6043.9709133844444,5264.9860441831479,4486.0011749818514,3707.0163057805544,2928.0314365792574,2149.0465673779604,1370.0616981766634,591.07682897536631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38416902957623272},{"$f":"IF(G417=0,0,+G424/G417)","v":0.3831281406545794},0.38256496770264908,0.38242703361575903,0.38238327061954513,0.38233961275873729,0.38229593418966101,0.38225228521445265,0.38220871599905915,0.38216492543955294,0.38212146542352915,0.38207798465158355,0.38203460834634834,0.3819913113128679,0.38194791844517878,0.38190470474231658,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231675,0.38190470474231675,0.38190470474231675,0.3819047047423168,0.3819047047423168,0.38190470474231686,0.38190470474231686,0.38190470474231691,0.38190470474231691,0.38190470474231697,0.38190470474231697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38416902957623272},{"$f":"IF(F419=0,0,+F425/F419)","v":0.3831281406545794},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38256496770264908},0.38242703361575903,0.38238327061954513,0.38233961275873729,0.38229593418966101,0.38225228521445265,0.38220871599905915,0.38216492543955294,0.38212146542352915,0.38207798465158355,0.38203460834634834,0.3819913113128679,0.38194791844517878,0.38190470474231658,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231664,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231669,0.38190470474231675,0.38190470474231675,0.38190470474231675,0.3819047047423168,0.3819047047423168,0.38190470474231686,0.38190470474231686,0.38190470474231691,0.38190470474231691,0.38190470474231697,0.38190470474231697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":19260.163351907802},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":19413.212620080063},{"$f":"+E428+F423","v":19516.015425752321},{"$f":"+F428+G423","v":19572.327897924581},19586.19509859684,19590.6010107691,19594.999319441358,19599.402697113619,19603.80607478588,19608.204383458138,19612.628037130398,19617.021276802658,19621.419585474916,19625.810290647176,19630.195926819437,19634.594235491695,19638.977337163953,19286.713689806485,18507.728820605189,17728.743951403892,16949.759082202596,16170.774213001299,15391.789343800003,14612.804474598706,13833.81960539741,13054.834736196113,12275.849866994817,11496.86499779352,10717.880128592224,9938.8952593909271,9159.9103901896306,8380.925520988334,7601.9406517870375,6822.955782585741,6043.9709133844444,5264.9860441831479,4486.0011749818514,3707.0163057805544,2928.0314365792574,2149.0465673779604,1370.0616981766634,591.07682897536631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":12654.538954092115},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":12807.588222264374},{"$f":"IF(F422<>0,+E429+F422,0)","v":12910.391027936634},{"$f":"IF(G422<>0,+F429+G422,0)","v":12966.703500108893},12980.570700781152,12984.976612953413,12989.374921625673,12993.778299297932,12998.181676970191,13002.579985642451,13007.003639314711,13011.39687898697,13015.795187659231,13020.18589283149,13024.57152900375,13028.96983767601,13033.35293934827,12799.57414502053,12282.60299319279,11765.63184136505,11248.66068953731,10731.68953770957,10214.71838588183,9697.7472340540899,9180.7760822263499,8663.8049303986099,8146.8337785708691,7629.8626267431282,7112.8914749153873,6595.9203230876465,6078.9491712599056,5561.9780194321647,5045.0068676044239,4528.035715776683,4011.0645639489426,3494.0934121212022,2977.1222602934617,2460.1511084657213,1943.1799566379809,1426.2088048102405,909.23765298249998,392.26650115475945,9.3223206931725144E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":6605.6243978156872},{"$f":"+E432","v":6605.6243978156872},{"$f":"+F432","v":6605.6243978156872},6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6487.1395447859586,6225.1258274124029,5963.1121100388473,5701.0983926652916,5439.0846752917359,5177.0709579181803,4915.0572405446246,4653.043523171069,4391.0298057975133,4129.0160884239576,3867.0023710504015,3604.9886536768454,3342.9749363032893,3080.9612189297331,2818.947501556177,2556.9337841826209,2294.9200668090648,2032.9063494355087,1770.8926320619526,1508.8789146883964,1246.8651973148401,984.85147994128374,722.83776256772728,460.82404519417082,198.81032782061425,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,{"$f":"+BR432","v":-1.9326762412674725E-12},-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,118.48485302972841,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355612,262.01371737355612,262.01371737355612,262.01371737355623,262.01371737355623,262.01371737355635,262.01371737355635,262.01371737355646,262.01371737355646,262.01371737355657,198.81032782061618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":6605.6243978156872},"     End Excess Deferred",{"$f":"+E430-E431","v":6605.6243978156872},{"$f":"+F430-F431","v":6605.6243978156872},6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6605.6243978156872,6487.1395447859586,6225.1258274124029,5963.1121100388473,5701.0983926652916,5439.0846752917359,5177.0709579181803,4915.0572405446246,4653.043523171069,4391.0298057975133,4129.0160884239576,3867.0023710504015,3604.9886536768454,3342.9749363032893,3080.9612189297331,2818.947501556177,2556.9337841826209,2294.9200668090648,2032.9063494355087,1770.8926320619526,1508.8789146883964,1246.8651973148401,984.85147994128374,722.83776256772728,460.82404519417082,198.81032782061425,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,{"$f":"+BR430-BR431","v":-1.9326762412674725E-12},-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":6605.6243978156926},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,118.48485302972841,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355612,262.01371737355612,262.01371737355612,262.01371737355623,262.01371737355623,262.01371737355635,262.01371737355635,262.01371737355646,262.01371737355646,262.01371737355657,198.81032782061618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":102293.75244893886},"     Begin Cumulative Difference",{"$f":"+$C436","v":102293.75244893886},{"$f":"+E438","v":104002.45839873982},{"$f":"+F438","v":105264.34434854079},106112.96029834176,106579.27624814272,106700.03219794368,106735.82814774464,106771.61409754561,106807.41004734657,106843.20599714752,106878.99194694849,106914.78789674945,106950.58384655041,106986.37979635136,107022.17574615232,107057.94169595328,107093.74764575425,107129.53359555521,105249.41954535618,101000.80549515715,96752.191444958124,92503.577394759093,88254.963344560063,84006.349294361033,79757.735244162002,75509.121193962972,71260.507143763942,67011.893093564911,62763.279043365874,58514.664993166836,54266.050942967799,50017.436892768761,45768.822842569723,41520.208792370686,37271.594742171648,33022.980691972611,28774.366641773577,24525.752591574543,20277.138541375509,16028.524491176475,11779.910440977441,7531.296390778406,3282.6823405793712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":1708.7059498009648},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":1261.8859498009651},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":848.6159498009647},466.31594980096543,120.75594980096503,35.795949800964991,35.785949800964772,35.795949800964991,35.795949800964991,35.785949800964772,35.795949800964991,35.795949800964991,35.795949800964991,35.795949800964991,35.765949800965245,35.805949800965209,35.785949800964772,-1880.1140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":104002.45839873982},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":105264.34434854079},106112.96029834176,106579.27624814272,106700.03219794368,106735.82814774464,106771.61409754561,106807.41004734657,106843.20599714752,106878.99194694849,106914.78789674945,106950.58384655041,106986.37979635136,107022.17574615232,107057.94169595328,107093.74764575425,107129.53359555521,105249.41954535618,101000.80549515715,96752.191444958124,92503.577394759093,88254.963344560063,84006.349294361033,79757.735244162002,75509.121193962972,71260.507143763942,67011.893093564911,62763.279043365874,58514.664993166836,54266.050942967799,50017.436892768761,45768.822842569723,41520.208792370686,37271.594742171648,33022.980691972611,28774.366641773577,24525.752591574543,20277.138541375509,16028.524491176475,11779.910440977441,7531.296390778406,3282.6823405793712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":1708.7059498009648},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":1261.8859498009651},848.6159498009647,466.31594980096543,120.75594980096503,35.795949800964991,35.785949800964772,35.795949800964991,35.795949800964991,35.785949800964772,35.795949800964991,35.795949800964991,35.795949800964991,35.795949800964991,35.765949800965245,35.805949800965209,35.785949800964772,-1880.1140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-4248.6140501990349,-3282.6823405793712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37977803480772471,0.37977803480772471,0.37977803480772471,0.37977803480772476,0.37977803480772476,0.37977803480772471,0.37977803480772471,0.37977803480772465,0.37977803480772465,0.3797780348077246,0.37977803480772454,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.37977803480772465,0.3797780348077246,0.37977803480772454,0.37977803480772454,0.37977803480772454,0.37977803480772448,0.37977803480772448,0.37977803480772443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":433.07152297705454},{"$f":"IF(F436=0,0,F439*$C441)","v":319.82499397705465},{"$f":"IF(G436=0,0,G439*$C441)","v":215.08171247705451},118.18777747705469,30.605595477054589,9.0724834770545772,9.069948977054521,9.0724834770545772,9.0724834770545772,9.069948977054521,9.0724834770545772,9.0724834770545772,9.0724834770545772,9.0724834770545772,9.0648799770546411,9.0750179770546318,9.069948977054521,-476.51490602294541,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-1076.8112310229453,-831.99583921984163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":433.07152297705454},{"$f":"+F439*F440","v":319.82499397705465},{"$f":"+G439*G440","v":215.08171247705451},118.18777747705469,30.605595477054589,9.0724834770545772,9.069948977054521,9.0724834770545772,9.0724834770545772,9.069948977054521,9.0724834770545772,9.0724834770545772,9.0724834770545772,9.0724834770545772,9.0648799770546411,9.0750179770546318,9.069948977054521,-714.02601919898132,-1613.5302946410773,-1613.5302946410773,-1613.5302946410775,-1613.5302946410775,-1613.5302946410773,-1613.5302946410773,-1613.530294641077,-1613.530294641077,-1613.5302946410768,-1613.5302946410766,-1613.5302946410768,-1613.5302946410768,-1613.5302946410768,-1613.5302946410768,-1613.5302946410768,-1613.5302946410768,-1613.5302946410768,-1613.530294641077,-1613.5302946410768,-1613.5302946410766,-1613.5302946410766,-1613.5302946410766,-1613.5302946410764,-1613.5302946410764,-1246.6906482032548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":39459.815007178164},"     Begin Cumulative DFIT",{"$f":"+C443","v":39459.815007178164},{"$f":"+E444","v":39892.886530155221},{"$f":"+F444","v":40212.711524132275},40427.79323660933,40545.981014086385,40576.586609563441,40585.659093040493,40594.729042017549,40603.8015254946,40612.874008971652,40621.943957948708,40631.01644142576,40640.088924902811,40649.161408379863,40658.233891856915,40667.298771833972,40676.373789811027,40685.443738788083,39971.417719589102,38357.887424948029,36744.357130306955,35130.826835665881,33517.2965410248,31903.766246383722,30290.235951742645,28676.705657101567,27063.17536246049,25449.645067819412,23836.114773178335,22222.584478537257,20609.05418389618,18995.523889255102,17381.993594614025,15768.463299972947,14154.93300533187,12541.402710690792,10927.872416049715,9314.3421214086375,7700.8118267675609,6087.2815321264843,4473.7512374854077,2860.2209428443311,1246.6906482032548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":39892.886530155221},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":40212.711524132275},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":40427.79323660933},40545.981014086385,40576.586609563441,40585.659093040493,40594.729042017549,40603.8015254946,40612.874008971652,40621.943957948708,40631.01644142576,40640.088924902811,40649.161408379863,40658.233891856915,40667.298771833972,40676.373789811027,40685.443738788083,39971.417719589102,38357.887424948029,36744.357130306955,35130.826835665881,33517.2965410248,31903.766246383722,30290.235951742645,28676.705657101567,27063.17536246049,25449.645067819412,23836.114773178335,22222.584478537257,20609.05418389618,18995.523889255102,17381.993594614025,15768.463299972947,14154.93300533187,12541.402710690792,10927.872416049715,9314.3421214086375,7700.8118267675609,6087.2815321264843,4473.7512374854077,2860.2209428443311,1246.6906482032548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38357638025447477},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38201645365294784},0.38098827064050067,0.38043025287285109,0.38028654512763521,0.38024400800883351,0.38020151128305096,0.38015903117110861,0.38011657952360511,0.38007416815937239,0.38003177334705329,0.37998940691349598,0.37994706883021528,0.37990475906876398,0.37986251302430157,0.37982024799767711,0.37977803480772471,0.37977803480772471,0.37977803480772471,0.37977803480772476,0.37977803480772476,0.37977803480772471,0.37977803480772471,0.37977803480772465,0.37977803480772465,0.3797780348077246,0.37977803480772454,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.37977803480772465,0.3797780348077246,0.37977803480772454,0.37977803480772454,0.37977803480772454,0.37977803480772448,0.37977803480772448,0.37977803480772443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38357638025447477},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38201645365294784},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38098827064050067},0.38043025287285109,0.38028654512763521,0.38024400800883351,0.38020151128305096,0.38015903117110861,0.38011657952360511,0.38007416815937239,0.38003177334705329,0.37998940691349598,0.37994706883021528,0.37990475906876398,0.37986251302430157,0.37982024799767711,0.37977803480772471,0.37977803480772471,0.37977803480772471,0.37977803480772476,0.37977803480772476,0.37977803480772471,0.37977803480772471,0.37977803480772465,0.37977803480772465,0.3797780348077246,0.37977803480772454,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.3797780348077246,0.37977803480772465,0.3797780348077246,0.37977803480772454,0.37977803480772454,0.37977803480772454,0.37977803480772448,0.37977803480772448,0.37977803480772443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":39459.815007178164},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":39892.886530155221},{"$f":"+E447+F442","v":40212.711524132275},{"$f":"+F447+G442","v":40427.79323660933},40545.981014086385,40576.586609563441,40585.659093040493,40594.729042017549,40603.8015254946,40612.874008971652,40621.943957948708,40631.01644142576,40640.088924902811,40649.161408379863,40658.233891856915,40667.298771833972,40676.373789811027,40685.443738788083,39971.417719589102,38357.887424948029,36744.357130306955,35130.826835665881,33517.2965410248,31903.766246383722,30290.235951742645,28676.705657101567,27063.17536246049,25449.645067819412,23836.114773178335,22222.584478537257,20609.05418389618,18995.523889255102,17381.993594614025,15768.463299972947,14154.93300533187,12541.402710690792,10927.872416049715,9314.3421214086375,7700.8118267675609,6087.2815321264843,4473.7512374854077,2860.2209428443311,1246.6906482032548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":25926.351558183556},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":26359.42308116061},{"$f":"IF(F441<>0,+E448+F441,0)","v":26679.248075137664},{"$f":"IF(G441<>0,+F448+G441,0)","v":26894.329787614719},27012.517565091774,27043.12316056883,27052.195644045885,27061.265593022941,27070.338076499997,27079.410559977052,27088.480508954108,27097.552992431163,27106.625475908219,27115.697959385274,27124.770442862329,27133.835322839383,27142.910340816437,27151.980289793493,26675.465383770548,25598.654152747604,24521.842921724659,23445.031690701715,22368.220459678771,21291.409228655826,20214.597997632882,19137.786766609937,18060.975535586993,16984.164304564049,15907.353073541104,14830.54184251816,13753.730611495215,12676.919380472271,11600.108149449326,10523.296918426382,9446.4856874034376,8369.6744563804932,7292.8632253575479,6216.0519943346026,5139.2407633116572,4062.4295322887119,2985.6183012657666,1908.8070702428213,831.99583921987596,3.4333424991928041E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":13533.463448994607},{"$f":"+E451","v":13533.463448994607},{"$f":"+F451","v":13533.463448994607},13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13295.952335818572,12759.233272200441,12222.51420858231,11685.795144964177,11149.076081346044,10612.357017727913,10075.637954109781,9538.91889049165,9002.1998268735188,8465.4807632553875,7928.7616996372562,7392.042636019125,6855.3235724009937,6318.6045087828625,5781.8854451647312,5245.1663815466,4708.4473179284687,4171.7282543103374,3635.0091906922057,3098.290127074074,2561.5710634559427,2024.8519998378115,1488.1329362196802,951.4138726015492,414.69480898341817,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,{"$f":"+BR451","v":5.0022208597511053E-12},5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237.51111317603591,536.71906361813194,536.71906361813194,536.71906361813217,536.71906361813217,536.71906361813194,536.71906361813194,536.71906361813171,536.71906361813171,536.71906361813149,536.71906361813126,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813171,536.71906361813149,536.71906361813126,536.71906361813126,536.71906361813126,536.71906361813103,536.71906361813103,414.69480898341317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":13533.463448994607},"     End Excess Deferred",{"$f":"+E449-E450","v":13533.463448994607},{"$f":"+F449-F450","v":13533.463448994607},13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13533.463448994607,13295.952335818572,12759.233272200441,12222.51420858231,11685.795144964177,11149.076081346044,10612.357017727913,10075.637954109781,9538.91889049165,9002.1998268735188,8465.4807632553875,7928.7616996372562,7392.042636019125,6855.3235724009937,6318.6045087828625,5781.8854451647312,5245.1663815466,4708.4473179284687,4171.7282543103374,3635.0091906922057,3098.290127074074,2561.5710634559427,2024.8519998378115,1488.1329362196802,951.4138726015492,414.69480898341817,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,{"$f":"+BR449-BR450","v":5.0022208597511053E-12},5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":13533.463448994606},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,237.51111317603591,536.71906361813194,536.71906361813194,536.71906361813217,536.71906361813217,536.71906361813194,536.71906361813194,536.71906361813171,536.71906361813171,536.71906361813149,536.71906361813126,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813171,536.71906361813149,536.71906361813126,536.71906361813126,536.71906361813126,536.71906361813103,536.71906361813103,414.69480898341317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":83592.429079838985},"     Begin Cumulative Difference",{"$f":"+$C455","v":83592.429079838985},{"$f":"+E457","v":85393.240525208079},{"$f":"+F457","v":86793.961970577177},87824.633415946271,88513.034861315362,88884.786306684458,88963.637752053546,88994.33919742264,89025.010642791734,89055.722088160823,89086.393533529917,89117.104978899006,89147.726424268098,89178.387869637183,89209.099315006271,89239.770760375366,89270.462205744465,89301.073651113562,89331.745096482657,87580.396541851747,84047.007987220844,80513.619432589941,76980.230877959038,73446.842323328136,69913.453768697233,66380.06521406633,62846.676659435419,59313.288104804509,55779.899550173599,52246.510995542689,48713.122440911779,45179.733886280868,41646.345331649958,38112.956777019048,34579.568222388138,31046.179667757231,27512.791113126324,23979.402558495418,20446.014003864511,16912.625449233605,13379.236894602696,9845.8483399717879,6312.4597853408795,2779.0712307099716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":1800.8114453690919},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":1400.7214453690917},1030.6714453690925,688.40144536909202,371.75144536909193,78.851445369091834,30.701445369092198,30.671445369091998,30.711445369091962,30.671445369091998,30.711445369091962,30.621445369092271,30.661445369092235,30.711445369091962,30.671445369091998,30.69144536909198,30.611445369092053,30.671445369091998,-1751.348554630908,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":85393.240525208079},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":86793.961970577177},87824.633415946271,88513.034861315362,88884.786306684458,88963.637752053546,88994.33919742264,89025.010642791734,89055.722088160823,89086.393533529917,89117.104978899006,89147.726424268098,89178.387869637183,89209.099315006271,89239.770760375366,89270.462205744465,89301.073651113562,89331.745096482657,87580.396541851747,84047.007987220844,80513.619432589941,76980.230877959038,73446.842323328136,69913.453768697233,66380.06521406633,62846.676659435419,59313.288104804509,55779.899550173599,52246.510995542689,48713.122440911779,45179.733886280868,41646.345331649958,38112.956777019048,34579.568222388138,31046.179667757231,27512.791113126324,23979.402558495418,20446.014003864511,16912.625449233605,13379.236894602696,9845.8483399717879,6312.4597853408795,2779.0712307099716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":1800.8114453690919},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":1400.7214453690917},1030.6714453690925,688.40144536909202,371.75144536909193,78.851445369091834,30.701445369092198,30.671445369091998,30.711445369091962,30.671445369091998,30.711445369091962,30.621445369092271,30.661445369092235,30.711445369091962,30.671445369091998,30.69144536909198,30.611445369092053,30.671445369091998,-1751.348554630908,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-3533.3885546309079,-2779.0712307099716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432245,0.37725009318432245,0.3772500931843224,0.3772500931843224,0.37725009318432234,0.3772500931843224,0.3772500931843224,0.3772500931843224,0.3772500931843224,0.37725009318432245,0.37725009318432245,0.37725009318432245,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432257,0.37725009318432262,0.37725009318432262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":456.41566082879638},{"$f":"IF(F455=0,0,F458*$C460)","v":355.01285032879633},{"$f":"IF(G455=0,0,G458*$C460)","v":261.2236778287965},174.47534632879638,94.22040382879635,19.984898828796325,7.7812813287964175,7.7736778287963668,7.7838158287963584,7.7736778287963668,7.7838158287963584,7.7610053287964362,7.7711433287964269,7.7838158287963584,7.7736778287963668,7.7787468287963621,7.7584708287963808,7.7736778287963668,-443.87929117120365,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-895.53732917120362,-704.35560342344229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":456.41566082879638},{"$f":"+F458*F459","v":355.01285032879633},{"$f":"+G458*G459","v":261.2236778287965},174.47534632879638,94.22040382879635,19.984898828796325,7.7812813287964175,7.7736778287963668,7.7838158287963584,7.7736778287963668,7.7838158287963584,7.7610053287964362,7.7711433287964269,7.7838158287963584,7.7736778287963668,7.7787468287963621,7.7584708287963808,7.7736778287963668,-660.69640543273863,-1332.9711614909286,-1332.9711614909286,-1332.9711614909284,-1332.9711614909284,-1332.9711614909284,-1332.9711614909284,-1332.9711614909281,-1332.9711614909284,-1332.9711614909284,-1332.9711614909284,-1332.9711614909284,-1332.9711614909284,-1332.9711614909284,-1332.9711614909284,-1332.9711614909286,-1332.9711614909286,-1332.9711614909286,-1332.9711614909286,-1332.9711614909286,-1332.9711614909286,-1332.9711614909286,-1332.9711614909286,-1332.9711614909288,-1332.971161490929,-1048.404880751207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":32245.779517547886},"     Begin Cumulative DFIT",{"$f":"+C462","v":32245.779517547886},{"$f":"+E463","v":32702.195178376682},{"$f":"+F463","v":33057.208028705478},33318.431706534277,33492.907052863076,33587.127456691873,33607.112355520672,33614.893636849469,33622.667314678263,33630.451130507063,33638.224808335857,33646.008624164657,33653.76962949345,33661.540772822249,33669.324588651049,33677.098266479843,33684.877013308636,33692.635484137434,33700.409161966229,33039.712756533489,31706.74159504256,30373.770433551632,29040.799272060704,27707.828110569775,26374.856949078847,25041.885787587918,23708.91462609699,22375.943464606062,21042.972303115133,19710.001141624205,18377.029980133277,17044.058818642348,15711.08765715142,14378.116495660492,13045.145334169563,11712.174172678635,10379.203011187707,9046.2318496967782,7713.2606882058499,6380.2895267149215,5047.3183652239932,3714.3472037330648,2381.376042242136,1048.404880751207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":32702.195178376682},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":33057.208028705478},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":33318.431706534277},33492.907052863076,33587.127456691873,33607.112355520672,33614.893636849469,33622.667314678263,33630.451130507063,33638.224808335857,33646.008624164657,33653.76962949345,33661.540772822249,33669.324588651049,33677.098266479843,33684.877013308636,33692.635484137434,33700.409161966229,33039.712756533489,31706.74159504256,30373.770433551632,29040.799272060704,27707.828110569775,26374.856949078847,25041.885787587918,23708.91462609699,22375.943464606062,21042.972303115133,19710.001141624205,18377.029980133277,17044.058818642348,15711.08765715142,14378.116495660492,13045.145334169563,11712.174172678635,10379.203011187707,9046.2318496967782,7713.2606882058499,6380.2895267149215,5047.3183652239932,3714.3472037330648,2381.376042242136,1048.404880751207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38295999750381876},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38086990475111326},0.37937456053741597,0.37839519462122928,0.37787262423970075,0.37776234430954259,0.37771945878803703,0.37767664470816503,0.37763380434122534,0.37759104925125586,0.3775482678901127,0.37750564124686536,0.37746298825259533,0.37742029509524905,0.37737768687134837,0.37733508017102041,0.37729261370103689,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432245,0.37725009318432245,0.3772500931843224,0.3772500931843224,0.37725009318432234,0.3772500931843224,0.3772500931843224,0.3772500931843224,0.3772500931843224,0.37725009318432245,0.37725009318432245,0.37725009318432245,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432257,0.37725009318432262,0.37725009318432262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38295999750381876},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38086990475111326},{"$f":"IF(G457=0,0,+G463/G457)","v":0.37937456053741597},0.37839519462122928,0.37787262423970075,0.37776234430954259,0.37771945878803703,0.37767664470816503,0.37763380434122534,0.37759104925125586,0.3775482678901127,0.37750564124686536,0.37746298825259533,0.37742029509524905,0.37737768687134837,0.37733508017102041,0.37729261370103689,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432245,0.37725009318432245,0.3772500931843224,0.3772500931843224,0.37725009318432234,0.3772500931843224,0.3772500931843224,0.3772500931843224,0.3772500931843224,0.37725009318432245,0.37725009318432245,0.37725009318432245,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432251,0.37725009318432257,0.37725009318432262,0.37725009318432262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":32245.779517547886},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":32702.195178376682},{"$f":"+E466+F461","v":33057.208028705478},{"$f":"+F466+G461","v":33318.431706534277},33492.907052863076,33587.127456691873,33607.112355520672,33614.893636849469,33622.667314678263,33630.451130507063,33638.224808335857,33646.008624164657,33653.76962949345,33661.540772822249,33669.324588651049,33677.098266479843,33684.877013308636,33692.635484137434,33700.409161966229,33039.712756533489,31706.74159504256,30373.770433551632,29040.799272060704,27707.828110569775,26374.856949078847,25041.885787587918,23708.91462609699,22375.943464606062,21042.972303115133,19710.001141624205,18377.029980133277,17044.058818642348,15711.08765715142,14378.116495660492,13045.145334169563,11712.174172678635,10379.203011187707,9046.2318496967782,7713.2606882058499,6380.2895267149215,5047.3183652239932,3714.3472037330648,2381.376042242136,1048.404880751207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":21186.501150285192},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":21642.916811113988},{"$f":"IF(F460<>0,+E467+F460,0)","v":21997.929661442784},{"$f":"IF(G460<>0,+F467+G460,0)","v":22259.153339271579},22433.628685600375,22527.849089429172,22547.833988257968,22555.615269586764,22563.388947415562,22571.172763244358,22578.946441073156,22586.730256901952,22594.491262230749,22602.262405559544,22610.04622138834,22617.819899217138,22625.598646045935,22633.357116874733,22641.130794703531,22197.251503532327,21301.714174361125,20406.176845189922,19510.63951601872,18615.102186847518,17719.564857676316,16824.027528505114,15928.49019933391,15032.952870162706,14137.415540991502,13241.878211820298,12346.340882649094,11450.80355347789,10555.266224306686,9659.7288951354822,8764.1915659642782,7868.6542367930742,6973.1169076218703,6077.5795784506663,5182.0422492794623,4286.5049201082584,3390.9675909370549,2495.4302617658514,1599.8929325946478,704.35560342344422,1.9326762412674725E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":11059.278367262694},{"$f":"+E470","v":11059.278367262694},{"$f":"+F470","v":11059.278367262694},11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,10842.461253001158,10405.027420681434,9967.5935883617094,9530.159756041985,9092.7259237222606,8655.2920914025362,8217.8582590828119,7780.4244267630875,7342.9905944433631,6905.5567621236387,6468.1229298039143,6030.6890974841899,5593.2552651644655,5155.8214328447411,4718.3876005250168,4280.9537682052915,3843.5199358855666,3406.0861035658418,2968.6522712461169,2531.2184389263921,2093.7846066066672,1656.3507742869424,1218.9169419672176,781.48310964749237,344.04927732776696,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,{"$f":"+BR470","v":2.2737367544323206E-12},2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,216.81711426153498,437.43383231972496,437.43383231972496,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.4338323197245,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972518,437.43383231972541,344.04927732776468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":11059.278367262694},"     End Excess Deferred",{"$f":"+E468-E469","v":11059.278367262694},{"$f":"+F468-F469","v":11059.278367262694},11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,11059.278367262694,10842.461253001158,10405.027420681434,9967.5935883617094,9530.159756041985,9092.7259237222606,8655.2920914025362,8217.8582590828119,7780.4244267630875,7342.9905944433631,6905.5567621236387,6468.1229298039143,6030.6890974841899,5593.2552651644655,5155.8214328447411,4718.3876005250168,4280.9537682052915,3843.5199358855666,3406.0861035658418,2968.6522712461169,2531.2184389263921,2093.7846066066672,1656.3507742869424,1218.9169419672176,781.48310964749237,344.04927732776696,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,{"$f":"+BR468-BR469","v":2.2737367544323206E-12},2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":11059.278367262694},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,216.81711426153498,437.43383231972496,437.43383231972496,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.4338323197245,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972518,437.43383231972541,344.04927732776468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":74058.684567683435},"     Begin Cumulative Difference",{"$f":"+$C474","v":74058.684567683435},{"$f":"+E476","v":79335.863734061073},{"$f":"+F476","v":83873.032900438717},87725.692066816351,90945.181233193987,93578.99039957163,95671.069565949263,97262.008732326896,98770.517898704536,100279.03706508217,101787.55623145981,103296.08539783745,104804.60456421509,106313.08373059273,107821.61289697037,109330.14206334802,110838.67122972566,112347.2103961033,113855.65956248094,115364.15872885857,113823.6278952362,109234.03706161384,104644.44622799147,100054.85539436911,95465.264560746742,90875.673727124376,86286.082893502011,81696.492059879645,77106.90122625728,72517.310392634914,67927.719559012548,63338.128725390183,58748.537891767817,54158.947058145452,49569.356224523086,44979.76539090072,40390.174557278355,35800.583723655989,31210.992890033627,26621.402056411265,22031.811222788903,17442.220389166541,12852.629555544179,8263.0387219218173,3673.4478882994554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":5277.1791663776385},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":4537.1691663776382},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":3852.659166377638},3219.489166377638,2633.8091663776377,2092.0791663776381,1590.9391663776378,1508.5091663776384,1508.5191663776377,1508.5191663776377,1508.5291663776379,1508.5191663776377,1508.4791663776377,1508.5291663776379,1508.5291663776379,1508.5291663776379,1508.5391663776381,1508.449166377638,1508.4991663776382,-1540.530833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":79335.863734061073},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":83873.032900438717},87725.692066816351,90945.181233193987,93578.99039957163,95671.069565949263,97262.008732326896,98770.517898704536,100279.03706508217,101787.55623145981,103296.08539783745,104804.60456421509,106313.08373059273,107821.61289697037,109330.14206334802,110838.67122972566,112347.2103961033,113855.65956248094,115364.15872885857,113823.6278952362,109234.03706161384,104644.44622799147,100054.85539436911,95465.264560746742,90875.673727124376,86286.082893502011,81696.492059879645,77106.90122625728,72517.310392634914,67927.719559012548,63338.128725390183,58748.537891767817,54158.947058145452,49569.356224523086,44979.76539090072,40390.174557278355,35800.583723655989,31210.992890033627,26621.402056411265,22031.811222788903,17442.220389166541,12852.629555544179,8263.0387219218173,3673.4478882994554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":5277.1791663776385},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":4537.1691663776382},3852.659166377638,3219.489166377638,2633.8091663776377,2092.0791663776381,1590.9391663776378,1508.5091663776384,1508.5191663776377,1508.5191663776377,1508.5291663776379,1508.5191663776377,1508.4791663776377,1508.5291663776379,1508.5291663776379,1508.5291663776379,1508.5391663776381,1508.449166377638,1508.4991663776382,-1540.530833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-4589.590833622362,-3673.4478882994554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.33838074518345657,0.33838074518345657,0.33838074518345657,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345657,0.33838074518345668,0.33838074518345668,0.33838074518345673,0.33838074518345679,0.33838074518345684,0.33838074518345679,0.33838074518345679,0.33838074518345679,0.33838074518345684,0.33838074518345684,0.3383807451834569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":1337.5010597184125},{"$f":"IF(F474=0,0,F477*$C479)","v":1149.9455252184125},{"$f":"IF(G474=0,0,G477*$C479)","v":976.45646571841235},815.97952921841238,667.53893321841224,530.23746471841241,403.22353171841229,382.33164821841245,382.33418271841231,382.33418271841231,382.33671721841233,382.33418271841231,382.32404471841232,382.33671721841233,382.33671721841233,382.33671721841233,382.33925171841241,382.31644121841236,382.32911371841243,-390.44753978158769,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-1163.2317967815877,-931.035367289497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":1337.5010597184125},{"$f":"+F477*F478","v":1149.9455252184125},{"$f":"+G477*G478","v":976.45646571841235},815.97952921841238,667.53893321841224,530.23746471841241,403.22353171841229,382.33164821841245,382.33418271841231,382.33418271841231,382.33671721841233,382.33418271841231,382.32404471841232,382.33671721841233,382.33671721841233,382.33671721841233,382.33925171841241,382.31644121841236,382.32911371841243,-521.2859714592264,-1553.0291663682965,-1553.0291663682965,-1553.0291663682967,-1553.0291663682967,-1553.0291663682967,-1553.0291663682967,-1553.0291663682967,-1553.0291663682967,-1553.0291663682967,-1553.0291663682967,-1553.0291663682967,-1553.0291663682967,-1553.0291663682967,-1553.0291663682965,-1553.029166368297,-1553.029166368297,-1553.0291663682972,-1553.0291663682974,-1553.0291663682976,-1553.0291663682974,-1553.0291663682974,-1553.0291663682974,-1553.0291663682976,-1553.0291663682976,-1243.0240338353658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":28568.137571983883},"     Begin Cumulative DFIT",{"$f":"+C481","v":28568.137571983883},{"$f":"+E482","v":29905.638631702295},{"$f":"+F482","v":31055.584156920708},32032.040622639121,32848.020151857534,33515.559085075947,34045.796549794359,34449.020081512768,34831.351729731177,35213.68591244959,35596.020095168002,35978.356812386417,36360.690995104829,36743.015039823244,37125.351757041659,37507.688474260074,37890.025191478489,38272.364443196901,38654.680884415313,39037.009998133726,38515.724026674499,36962.694860306205,35409.66569393791,33856.636527569615,32303.607361201317,30750.578194833019,29197.54902846472,27644.519862096422,26091.490695728124,24538.461529359825,22985.432362991527,21432.403196623229,19879.37403025493,18326.344863886632,16773.315697518337,15220.286531150041,13667.257364781744,12114.228198413448,10561.199032045151,9008.1698656768531,7455.1406993085557,5902.1115329402583,4349.0823665719608,2796.0532002036634,1243.0240338353658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":29905.638631702295},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":31055.584156920708},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":32032.040622639121},32848.020151857534,33515.559085075947,34045.796549794359,34449.020081512768,34831.351729731177,35213.68591244959,35596.020095168002,35978.356812386417,36360.690995104829,36743.015039823244,37125.351757041659,37507.688474260074,37890.025191478489,38272.364443196901,38654.680884415313,39037.009998133726,38515.724026674499,36962.694860306205,35409.66569393791,33856.636527569615,32303.607361201317,30750.578194833019,29197.54902846472,27644.519862096422,26091.490695728124,24538.461529359825,22985.432362991527,21432.403196623229,19879.37403025493,18326.344863886632,16773.315697518337,15220.286531150041,13667.257364781744,12114.228198413448,10561.199032045151,9008.1698656768531,7455.1406993085557,5902.1115329402583,4349.0823665719608,2796.0532002036634,1243.0240338353658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.37694980837352354},{"$f":"IF(G474=0,0,+G481/G474)","v":0.37026900164424914},0.36513864830204917,0.3611848336156635,0.35815260393351467,0.35586302843960005,0.35418783274689836,0.35264927703885229,0.35115700093525559,0.34970895670414204,0.348303197297539,0.34693791504958338,0.34561141254197342,0.34432198480018122,0.34306813991449303,0.34184842502259105,0.34066145753205418,0.33950601167263589,0.33838074518345657,0.33838074518345657,0.33838074518345657,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345657,0.33838074518345668,0.33838074518345668,0.33838074518345673,0.33838074518345679,0.33838074518345684,0.33838074518345679,0.33838074518345679,0.33838074518345679,0.33838074518345684,0.33838074518345684,0.3383807451834569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37694980837352354},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37026900164424914},{"$f":"IF(G476=0,0,+G482/G476)","v":0.36513864830204917},0.3611848336156635,0.35815260393351467,0.35586302843960005,0.35418783274689836,0.35264927703885229,0.35115700093525559,0.34970895670414204,0.348303197297539,0.34693791504958338,0.34561141254197342,0.34432198480018122,0.34306813991449303,0.34184842502259105,0.34066145753205418,0.33950601167263589,0.33838074518345657,0.33838074518345657,0.33838074518345657,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345662,0.33838074518345657,0.33838074518345668,0.33838074518345668,0.33838074518345673,0.33838074518345679,0.33838074518345684,0.33838074518345679,0.33838074518345679,0.33838074518345679,0.33838074518345684,0.33838074518345684,0.3383807451834569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":28568.137571983883},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":29905.638631702295},{"$f":"+E485+F480","v":31055.584156920708},{"$f":"+F485+G480","v":32032.040622639121},32848.020151857534,33515.559085075947,34045.796549794359,34449.020081512768,34831.351729731177,35213.68591244959,35596.020095168002,35978.356812386417,36360.690995104829,36743.015039823244,37125.351757041659,37507.688474260074,37890.025191478489,38272.364443196901,38654.680884415313,39037.009998133726,38515.724026674499,36962.694860306205,35409.66569393791,33856.636527569615,32303.607361201317,30750.578194833019,29197.54902846472,27644.519862096422,26091.490695728124,24538.461529359825,22985.432362991527,21432.403196623229,19879.37403025493,18326.344863886632,16773.315697518337,15220.286531150041,13667.257364781744,12114.228198413448,10561.199032045151,9008.1698656768531,7455.1406993085557,5902.1115329402583,4349.0823665719608,2796.0532002036634,1243.0240338353658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":18770.173603679366},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":20107.674663397778},{"$f":"IF(F479<>0,+E486+F479,0)","v":21257.620188616191},{"$f":"IF(G479<>0,+F486+G479,0)","v":22234.076654334604},23050.056183553017,23717.59511677143,24247.832581489842,24651.056113208255,25033.387761426668,25415.72194414508,25798.056126863492,26180.392844081904,26562.727026800316,26945.051071518727,27327.387788737138,27709.72450595555,28092.061223173961,28474.400474892373,28856.716916110785,29239.046029829198,28848.598490047611,27685.366693266024,26522.134896484436,25358.903099702849,24195.671302921262,23032.439506139675,21869.207709358088,20705.975912576501,19542.744115794914,18379.512319013327,17216.28052223174,16053.048725450153,14889.816928668566,13726.585131886979,12563.353335105392,11400.121538323805,10236.889741542218,9073.6579447606309,7910.426147979043,6747.194351197455,5583.9625544158671,4420.7307576342791,3257.4989608526912,2094.2671640711033,931.03536728951553,1.8530954548623413E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":9797.963968304517},{"$f":"+E489","v":9797.963968304517},{"$f":"+F489","v":9797.963968304517},9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9667.1255366268779,9277.3281670401684,8887.5307974534589,8497.7334278667495,8107.93605828004,7718.1386886933306,7328.3413191066211,6938.5439495199116,6548.7465799332022,6158.9492103464927,5769.1518407597832,5379.3544711730738,4989.5571015863643,4599.7597319996548,4209.9623624129463,3820.1649928262368,3430.3676232395273,3040.5702536528179,2650.7728840661084,2260.9755144793985,1871.1781448926888,1481.3807753059791,1091.5834057192694,701.7860361325595,311.98866654584958,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,{"$f":"+BR489","v":-1.9213075574953109E-11},-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130.83843167763871,389.79736958670878,389.79736958670878,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670878,389.79736958670924,389.79736958670924,389.79736958670946,389.79736958670969,389.79736958670992,389.79736958670969,389.79736958670969,389.79736958670969,389.79736958670992,389.79736958670992,311.9886665458688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":9797.963968304517},"     End Excess Deferred",{"$f":"+E487-E488","v":9797.963968304517},{"$f":"+F487-F488","v":9797.963968304517},9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9797.963968304517,9667.1255366268779,9277.3281670401684,8887.5307974534589,8497.7334278667495,8107.93605828004,7718.1386886933306,7328.3413191066211,6938.5439495199116,6548.7465799332022,6158.9492103464927,5769.1518407597832,5379.3544711730738,4989.5571015863643,4599.7597319996548,4209.9623624129463,3820.1649928262368,3430.3676232395273,3040.5702536528179,2650.7728840661084,2260.9755144793985,1871.1781448926888,1481.3807753059791,1091.5834057192694,701.7860361325595,311.98866654584958,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,{"$f":"+BR487-BR488","v":-1.9213075574953109E-11},-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11,-1.9213075574953109E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":9797.9639683045298},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130.83843167763871,389.79736958670878,389.79736958670878,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670878,389.79736958670924,389.79736958670924,389.79736958670946,389.79736958670969,389.79736958670992,389.79736958670969,389.79736958670969,389.79736958670969,389.79736958670992,389.79736958670992,311.9886665458688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":64830.737474999965},{"$f":"SUM(E493:CI493)","v":64830.737474999987},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.995998023270317,575.83708907132507,1067.0719413539043,1448.1119188737678,1964.1369835773983,2315.5921333132274,2574.5510712222967,2574.5510712222967,2574.5510712222967,2574.5510712222963,2574.5510712222963,2574.5510712222958,2574.5510712222954,2574.5510712222954,2574.5510712222954,2574.5510712222949,2574.5510712222949,2574.5510712222949,2574.5510712222945,2574.551071222294,2574.5510712222945,2574.5510712222949,2574.5510712222949,2574.5510712222958,2574.5510712222958,2507.4012501886546,2146.5978896794245,1562.7605933451823,1241.9260108898484,733.8466469144746,311.9886665458688,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.995998023270317,575.83708907132507,1067.0719413539043,1448.1119188737678,1964.1369835773983,2315.5921333132269,2574.5510712222967,2574.5510712222967,2574.5510712222967,2574.5510712222963,2574.5510712222963,2574.5510712222958,2574.5510712222954,2574.5510712222954,2574.5510712222954,2574.5510712222949,2574.5510712222949,2574.5510712222949,2574.5510712222945,2574.551071222294,2574.5510712222949,2574.5510712222949,2574.5510712222949,2574.5510712222958,2574.5510712222958,2507.4012501886546,2146.597889679425,1562.7605933451821,1241.9260108898484,733.8466469144746,311.9886665458688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.995998023270317,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540667,249.66409512540656,182.51427409176534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,326.17299394591839,698.92299319876929,698.92299319876929,698.92299319876884,698.92299319876884,698.92299319876838,698.92299319876838,698.92299319876838,698.92299319876793,698.92299319876793,698.92299319876793,698.92299319876747,698.92299319876747,698.92299319876747,698.92299319876702,698.92299319876702,698.92299319876702,698.92299319876656,698.92299319876611,698.92299319876611,698.92299319876611,698.92299319876611,698.92299319876656,698.92299319876656,698.92299319876656,520.63390678130236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,118.48485302972841,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355589,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355601,262.01371737355612,262.01371737355612,262.01371737355612,262.01371737355623,262.01371737355623,262.01371737355635,262.01371737355635,262.01371737355646,262.01371737355646,262.01371737355657,198.81032782061618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237.51111317603591,536.71906361813194,536.71906361813194,536.71906361813217,536.71906361813217,536.71906361813194,536.71906361813194,536.71906361813171,536.71906361813171,536.71906361813149,536.71906361813126,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813149,536.71906361813171,536.71906361813149,536.71906361813126,536.71906361813126,536.71906361813126,536.71906361813103,536.71906361813103,414.69480898341317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,216.81711426153498,437.43383231972496,437.43383231972496,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.4338323197245,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972473,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972496,437.43383231972518,437.43383231972541,344.04927732776468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130.83843167763871,389.79736958670878,389.79736958670878,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670901,389.79736958670878,389.79736958670924,389.79736958670924,389.79736958670946,389.79736958670969,389.79736958670992,389.79736958670969,389.79736958670969,389.79736958670969,389.79736958670992,389.79736958670992,311.9886665458688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3802","index":13,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.8889999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"380G","index":14,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"381","index":15,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":17725.704822000007}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":17725.704822},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":17725.704821999996}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":298958.32},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":260792.32000000001},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.6999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":81064.67},0.27115709641397501,81064.67,6,2999.3927899999999,17996.356739999999,63068.313259999995,64988.125051144976,0.24919493431073805]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":100808.91},0.33720055023054718,100808.91,5,3729.92967,18649.648349999999,82159.26165,84660.205644128888,0.32462691249546338]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12313.18},4.1186945390916031E-2,12313.18,4,455.58765999999997,1822.3506399999999,10490.82936,10810.172257616254,4.145126765088885E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21141.199999999997},7.0716212213127225E-2,21141.199999999997,3,782.22439999999983,2346.6731999999993,18794.5268,19366.635871807295,7.4260759948020311E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":52992},0.17725547828874608,52992,2,1960.704,3921.4079999999999,49070.591999999997,50564.310418180896,0.19388726791563837]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":30638.360000000004},0.10248371746268846,30638.360000000004,1,1133.61932,1133.61932,29504.740680000003,30402.870757121698,0.11657885767925105]
["Total",{"$f":"SUM(B11:B31)","v":298958.32},null,{"$f":"SUM(D11:D31)","v":298958.32},null,{"$f":"SUM(F11:F31)","v":11061.457839999999},{"$f":"SUM(G11:G31)","v":45870.056249999994},{"$f":"SUM(H11:H31)","v":253088.26374999998},{"$f":"SUM(I11:I31)","v":260792.32000000001}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,64988.125051144976,null,{"$f":"+$F26","v":2999.3927899999999},2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999,2999.3927899999999]
[2013,null,84660.205644128888,null,{"$f":"+$F27","v":3729.92967},3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967,3729.92967]
[2014,null,10810.172257616254,null,{"$f":"+$F28","v":455.58765999999997},455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997,455.58765999999997]
[2015,null,19366.635871807295,null,{"$f":"+$F29","v":782.22439999999983},782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983,782.22439999999983]
[2016,null,50564.310418180896,null,{"$f":"+$F30","v":1960.704},1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704,1960.704]
[2017,null,30402.870757121698,null,{"$f":"+$F31","v":1133.61932},1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932,1133.61932]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":260792.32000000001},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":11061.457839999999},11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,{"$f":"SUM(BQ38:BQ58)","v":11061.457839999999},11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999,11061.457839999999]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26364.319999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1977.35},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1829.03},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.46},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.46},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.46},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.46},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.46},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.46},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.46},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.45},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.46},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.45},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.46},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1808.44},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":856.46},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":35914.660000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2693.59},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2491.6},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2304.6999999999998},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.14},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.14},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.16},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.14},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.14},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.14},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.15},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.16},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.15},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.16},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.16},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.14},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1446.99},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4801.72},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":360.13},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":333.12},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":308.13},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":285.02},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.51},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.51},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.51},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.51},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.51},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.51},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.51},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.5},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.52},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.5},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.51},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":274.51},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":221.21},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8737.35},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":655.29999999999995},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":606.15},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":560.70000000000005},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":518.65},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":480.45},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.51},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.51},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.51},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.51},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.51},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.51},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.51},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.5},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.5},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.51},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.49},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":471.49},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":258.04000000000002},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23589.680000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1769.24},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1636.53},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1513.8},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1400.27},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1295.25},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1198.1099999999999},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.1400000000001},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.1400000000001},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.1300000000001},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.1300000000001},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.1199999999999},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.0999999999999},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.1199999999999},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.1300000000001},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.1099999999999},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.1300000000001},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.06},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.1099999999999},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":591.05999999999995},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":27403.450000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2055.2600000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1901.12},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1758.53},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1626.64},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1504.65},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1391.81},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1287.4100000000001},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.25},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.25},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.25},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.25},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.25},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.23},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.25},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.23},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.24},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.24},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.22},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1270.25},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":635.12},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":126811.18000000002},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":9510.8700000000008},{"$f":"SUM(F67:F88)","v":8797.5499999999993},{"$f":"SUM(G67:G88)","v":8254.32},7887.1799999999994,7611.4599999999991,7392.5599999999995,7272.17,7255.01,7255,7255.0000000000009,7255.01,7254.9600000000009,7254.99,7254.9800000000005,6302.9599999999991,4645.3599999999997,3145,2710.37,1861.31,635.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":38623.805051144984},"     Begin Cumulative Difference",{"$f":"+$C379","v":38623.805051144984},{"$f":"+E381","v":37601.762261144984},{"$f":"+F381","v":36431.399471144985},35240.466681144986,34049.533891144987,32858.601101144988,31667.668311144989,30476.73552114499,29285.802731144991,28094.869941144992,26903.927151144992,25712.994361144993,24522.051571144992,23331.118781144993,22140.165991144993,19997.233201144994,16997.840411144993,13998.447621144993,10999.054831144993,7999.6620411449931,5000.2692511449932,2000.8764611449933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-1022.04279},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-1170.3627899999999},-1190.9327899999998,-1190.9327899999998,-1190.9327899999998,-1190.9327899999998,-1190.9327899999998,-1190.9327899999998,-1190.9327899999998,-1190.9427899999998,-1190.9327899999998,-1190.9427899999998,-1190.9327899999998,-1190.9527899999998,-2142.9327899999998,-2999.3927899999999,-2999.3927899999999,-2999.3927899999999,-2999.3927899999999,-2999.3927899999999,-2999.3927899999999,-2999.3927899999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":37601.762261144984},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":36431.399471144985},35240.466681144986,34049.533891144987,32858.601101144988,31667.668311144989,30476.73552114499,29285.802731144991,28094.869941144992,26903.927151144992,25712.994361144993,24522.051571144992,23331.118781144993,22140.165991144993,19997.233201144994,16997.840411144993,13998.447621144993,10999.054831144993,7999.6620411449931,5000.2692511449932,2000.8764611449933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-1022.04279},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-1170.3627899999999},-1190.9327899999998,-1190.9327899999998,-1190.9327899999998,-1190.9327899999998,-1190.9327899999998,-1190.9327899999998,-1190.9327899999998,-1190.9427899999998,-1190.9327899999998,-1190.9427899999998,-1190.9327899999998,-1190.9527899999998,-2142.9327899999998,-2999.3927899999999,-2999.3927899999999,-2999.3927899999999,-2999.3927899999999,-2999.3927899999999,-2999.3927899999999,-2000.8764611449933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38574999999999998},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-259.03674512549998},{"$f":"IF(F379=0,0,F382*$C384)","v":-296.62844912549997},{"$f":"IF(G379=0,0,G382*$C384)","v":-301.84191562549995},-301.84191562549995,-301.84191562549995,-301.84191562549995,-301.84191562549995,-301.84191562549995,-301.84191562549995,-301.84445012549998,-301.84191562549995,-301.84445012549998,-301.84191562549995,-301.84698462549994,-543.12631562549996,-760.19610262549998,-760.19610262549998,-760.19610262549998,-760.19610262549998,-760.19610262549998,-760.19610262549998,-507.1221390771986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-394.25300624249996},{"$f":"+F382*F383","v":-451.46744624249993},{"$f":"+G382*G383","v":-459.40232374249996},-459.4023237424999,-459.4023237424999,-459.40232374249996,-459.4023237424999,-459.40232374249985,-459.40232374249985,-459.40618124249994,-459.4023237424999,-459.40618124249983,-459.40232374249979,-459.41003874249986,-826.63632374249971,-1157.0157687424996,-1157.0157687424996,-1157.0157687424996,-1157.0157687424996,-1157.0157687424994,-1157.0157687424994,-771.83809488668066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":14899.132798479177},"     Begin Cumulative DFIT",{"$f":"+C386","v":14899.132798479177},{"$f":"+E387","v":14504.879792236678},{"$f":"+F387","v":14053.412345994178},13594.010022251678,13134.607698509179,12675.20537476668,12215.803051024179,11756.400727281678,11296.998403539179,10837.59607979668,10378.189898554179,9918.7875748116785,9459.3813935691778,8999.9790698266788,8540.5690310841783,7713.9327073416789,6556.916938599179,5399.9011698566792,4242.8854011141793,3085.8696323716795,1928.8538636291801,771.83809488668066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":14504.879792236678},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":14053.412345994178},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":13594.010022251678},13134.607698509179,12675.20537476668,12215.803051024179,11756.400727281678,11296.998403539179,10837.59607979668,10378.189898554179,9918.7875748116785,9459.3813935691778,8999.9790698266788,8540.5690310841783,7713.9327073416789,6556.916938599179,5399.9011698566792,4242.8854011141793,3085.8696323716795,1928.8538636291801,771.83809488668066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38574999999999998},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38575000000000004},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":14899.132798479177},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":14504.879792236678},{"$f":"+E390+F385","v":14053.412345994178},{"$f":"+F390+G385","v":13594.010022251678},13134.607698509179,12675.20537476668,12215.803051024179,11756.400727281678,11296.998403539179,10837.59607979668,10378.189898554179,9918.7875748116785,9459.3813935691778,8999.9790698266788,8540.5690310841783,7713.9327073416789,6556.916938599179,5399.9011698566792,4242.8854011141793,3085.8696323716795,1928.8538636291801,771.83809488668066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":9789.2033902126968},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":9530.1666450871962},{"$f":"IF(F384<>0,+E391+F384,0)","v":9233.5381959616971},{"$f":"IF(G384<>0,+F391+G384,0)","v":8931.6962803361967},8629.8543647106962,8328.0124490851958,8026.1705334596954,7724.328617834195,7422.4867022086946,7120.6447865831942,6818.8003364576944,6516.958420832194,6215.1139707066941,5913.2720550811937,5611.4250704556935,5068.2987548301935,4308.1026522046932,3547.9065495791933,2787.7104469536935,2027.5143443281936,1267.3182417026937,507.12213907719376,-4.8316906031686813E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":5109.9294082664801},{"$f":"+E394","v":4974.7131471494804},{"$f":"+F394","v":4819.8741500324804},4662.31374191548,4504.7533337984805,4347.1929256814801,4189.6325175644797,4032.0721094474798,3874.5117013304798,3716.9512932134799,3559.3895620964799,3401.82915397948,3244.2674228624801,3086.7070147454801,2929.1439606284803,2645.6339525114804,2248.8142863944809,1851.9946202774813,1455.1749541604818,1058.3552880434822,661.5356219264828,264.71595580948338,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,{"$f":"+BR394","v":1.3073986337985843E-12},1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":135.21626111699999},{"$f":"+F384-F385","v":154.83899711699996},157.56040811700001,157.56040811699995,157.56040811699995,157.56040811700001,157.56040811699995,157.56040811699989,157.56040811699989,157.56173111699997,157.56040811699995,157.56173111699985,157.56040811699984,157.56305411699992,283.51000811699976,396.81966611699966,396.81966611699966,396.81966611699966,396.81966611699966,396.81966611699943,396.81966611699943,264.71595580948207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":5109.9294082664801},"     End Excess Deferred",{"$f":"+E392-E393","v":4974.7131471494804},{"$f":"+F392-F393","v":4819.8741500324804},4662.31374191548,4504.7533337984805,4347.1929256814801,4189.6325175644797,4032.0721094474798,3874.5117013304798,3716.9512932134799,3559.3895620964799,3401.82915397948,3244.2674228624801,3086.7070147454801,2929.1439606284803,2645.6339525114804,2248.8142863944809,1851.9946202774813,1455.1749541604818,1058.3552880434822,661.5356219264828,264.71595580948338,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,{"$f":"+BR392-BR393","v":1.3073986337985843E-12},1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":5109.9294082664783},{"$f":"+E384-E385","v":135.21626111699999},{"$f":"+F384-F385","v":154.83899711699996},{"$f":"+G384-G385","v":157.56040811700001},157.56040811699995,157.56040811699995,157.56040811700001,157.56040811699995,157.56040811699989,157.56040811699989,157.56173111699997,157.56040811699995,157.56173111699985,157.56040811699984,157.56305411699992,283.51000811699976,396.81966611699966,396.81966611699966,396.81966611699966,396.81966611699966,396.81966611699943,396.81966611699943,264.71595580948207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":48745.545644128884},"     Begin Cumulative Difference",{"$f":"+$C398","v":48745.545644128884},{"$f":"+E400","v":47709.205974128883},{"$f":"+F400","v":46470.876304128884},45045.646634128883,43563.856964128885,42082.067294128887,40600.297624128885,39118.507954128887,37636.718284128889,36154.92861412889,34673.148944128887,33191.379274128885,31709.599604128885,30227.829934128884,28746.060264128882,27264.27059412888,24981.330924128881,21251.401254128879,17521.471584128878,13791.541914128878,10061.612244128879,6331.6825741288794,2601.7529041288794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-1036.3396699999998},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-1238.3296700000001},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-1425.2296700000002},-1481.7896700000001,-1481.7896700000001,-1481.7696700000001,-1481.7896700000001,-1481.7896700000001,-1481.7896700000001,-1481.7796699999999,-1481.7696700000001,-1481.7796699999999,-1481.7696700000001,-1481.7696700000001,-1481.7896700000001,-2282.9396699999998,-3729.92967,-3729.92967,-3729.92967,-3729.92967,-3729.92967,-3729.92967,-3729.92967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":47709.205974128883},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":46470.876304128884},45045.646634128883,43563.856964128885,42082.067294128887,40600.297624128885,39118.507954128887,37636.718284128889,36154.92861412889,34673.148944128887,33191.379274128885,31709.599604128885,30227.829934128884,28746.060264128882,27264.27059412888,24981.330924128881,21251.401254128879,17521.471584128878,13791.541914128878,10061.612244128879,6331.6825741288794,2601.7529041288794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-1036.3396699999998},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-1238.3296700000001},-1425.2296700000002,-1481.7896700000001,-1481.7896700000001,-1481.7696700000001,-1481.7896700000001,-1481.7896700000001,-1481.7896700000001,-1481.7796699999999,-1481.7696700000001,-1481.7796699999999,-1481.7696700000001,-1481.7696700000001,-1481.7896700000001,-2282.9396699999998,-3729.92967,-3729.92967,-3729.92967,-3729.92967,-3729.92967,-3729.92967,-2601.7529041288794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38575000000000004},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38575000000000004},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-262.66028936149996},{"$f":"IF(F398=0,0,F401*$C403)","v":-313.85465486150002},{"$f":"IF(G398=0,0,G401*$C403)","v":-361.22445986150007},-375.55959186150005,-375.55959186150005,-375.55452286150006,-375.55959186150005,-375.55959186150005,-375.55959186150005,-375.55705736149997,-375.55452286150006,-375.55705736149997,-375.55452286150006,-375.55452286150006,-375.55959186150005,-578.6110593615,-945.35067486150001,-945.35067486150001,-945.35067486150001,-945.35067486150001,-945.35067486150001,-945.35067486150001,-659.41427355146448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-399.76802770249992},{"$f":"+F401*F402","v":-477.68567020250009},{"$f":"+G401*G402","v":-549.7823452025001},-571.60036520250003,-571.60036520250014,-571.59265020250007,-571.60036520250014,-571.60036520250014,-571.60036520250014,-571.59650770250005,-571.59265020250018,-571.59650770250016,-571.59265020250041,-571.59265020250041,-571.60036520250048,-880.64397770250048,-1438.820370202501,-1438.8203702025012,-1438.8203702025014,-1438.8203702025014,-1438.8203702025014,-1438.8203702025014,-1003.626182767716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":18803.594232222717},"     Begin Cumulative DFIT",{"$f":"+C405","v":18803.594232222717},{"$f":"+E406","v":18403.826204520217},{"$f":"+F406","v":17926.140534317718},17376.358189115217,16804.757823912718,16233.157458710219,15661.564808507719,15089.96444330522,14518.364078102721,13946.763712900221,13375.167205197722,12803.574554995223,12231.978047292723,11660.385397090224,11088.792746887724,10517.192381685223,9636.5484039827224,8197.7280337802222,6758.907663577721,5320.0872933752198,3881.2669231727186,2442.4465529702175,1003.626182767716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":18403.826204520217},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":17926.140534317718},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":17376.358189115217},16804.757823912718,16233.157458710219,15661.564808507719,15089.96444330522,14518.364078102721,13946.763712900221,13375.167205197722,12803.574554995223,12231.978047292723,11660.385397090224,11088.792746887724,10517.192381685223,9636.5484039827224,8197.7280337802222,6758.907663577721,5320.0872933752198,3881.2669231727186,2442.4465529702175,1003.626182767716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38575000000000004},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38575000000000004},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38575000000000004},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38575000000000004},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":18803.594232222717},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":18403.826204520217},{"$f":"+E409+F404","v":17926.140534317718},{"$f":"+F409+G404","v":17376.358189115217},16804.757823912718,16233.157458710219,15661.564808507719,15089.96444330522,14518.364078102721,13946.763712900221,13375.167205197722,12803.574554995223,12231.978047292723,11660.385397090224,11088.792746887724,10517.192381685223,9636.5484039827224,8197.7280337802222,6758.907663577721,5320.0872933752198,3881.2669231727186,2442.4465529702175,1003.626182767716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":12354.558543504467},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":12091.898254142967},{"$f":"IF(F403<>0,+E410+F403,0)","v":11778.043599281467},{"$f":"IF(G403<>0,+F410+G403,0)","v":11416.819139419968},11041.259547558468,10665.699955696968,10290.145432835468,9914.5858409739685,9539.0262491124686,9163.4666572509686,8787.9095998894682,8412.3550770279689,8036.7980196664694,7661.2434968049693,7285.6889739434691,6910.1293820819692,6331.5183227204689,5386.1676478589688,4440.8169729974688,3495.4662981359688,2550.1156232744688,1604.7649484129688,659.4142735514688,4.3200998334214091E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":6449.0356887182497},{"$f":"+E413","v":6311.9279503772495},{"$f":"+F413","v":6148.0969350362493},5959.5390496952496,5763.4982763542494,5567.4575030132492,5371.4193756722489,5175.3786023312487,4979.3378289902485,4783.2970556492483,4587.2576053082485,4391.2194779672482,4195.1800276262484,3999.1419002852481,3803.1037729442478,3607.0629996032476,3305.0300812622472,2811.5603859212461,2318.0906905802449,1824.6209952392435,1331.1512998982421,837.68160455724069,344.21190921623929,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,{"$f":"+BR413","v":-1.2278178473934531E-11},-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":137.10773834099996},{"$f":"+F403-F404","v":163.83101534100007},188.55788534100003,196.04077334099998,196.04077334100009,196.03812734100001,196.04077334100009,196.04077334100009,196.04077334100009,196.03945034100008,196.03812734100012,196.03945034100019,196.03812734100035,196.03812734100035,196.04077334100043,302.03291834100048,493.46969534100094,493.46969534100117,493.4696953410014,493.4696953410014,493.4696953410014,493.4696953410014,344.21190921625157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":6449.0356887182497},"     End Excess Deferred",{"$f":"+E411-E412","v":6311.9279503772495},{"$f":"+F411-F412","v":6148.0969350362493},5959.5390496952496,5763.4982763542494,5567.4575030132492,5371.4193756722489,5175.3786023312487,4979.3378289902485,4783.2970556492483,4587.2576053082485,4391.2194779672482,4195.1800276262484,3999.1419002852481,3803.1037729442478,3607.0629996032476,3305.0300812622472,2811.5603859212461,2318.0906905802449,1824.6209952392435,1331.1512998982421,837.68160455724069,344.21190921623929,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,{"$f":"+BR411-BR412","v":-1.2278178473934531E-11},-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":6449.0356887182606},{"$f":"+E403-E404","v":137.10773834099996},{"$f":"+F403-F404","v":163.83101534100007},{"$f":"+G403-G404","v":188.55788534100003},196.04077334099998,196.04077334100009,196.03812734100001,196.04077334100009,196.04077334100009,196.04077334100009,196.03945034100008,196.03812734100012,196.03945034100019,196.03812734100035,196.03812734100035,196.04077334100043,302.03291834100048,493.46969534100094,493.46969534100117,493.4696953410014,493.4696953410014,493.4696953410014,493.4696953410014,344.21190921625157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":6008.4522576162535},"     Begin Cumulative Difference",{"$f":"+$C417","v":6008.4522576162535},{"$f":"+E419","v":5912.9945976162535},{"$f":"+F419","v":5790.5269376162532},5643.0692776162532,5472.5016176162535,5291.4239576162536,5110.3462976162537,4929.2686376162537,4748.1909776162538,4567.1133176162539,4386.035657616254,4204.957997616254,4023.8703376162539,3842.8026776162537,3661.7150176162536,3480.6373576162537,3299.5596976162537,3065.1820376162536,2609.5943776162535,2154.0067176162534,1698.4190576162534,1242.8313976162535,787.24373761625361,331.65607761625364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-95.457659999999976},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-122.46765999999997},-147.45765999999998,-170.56765999999999,-181.07765999999998,-181.07765999999998,-181.07765999999998,-181.07765999999998,-181.07765999999998,-181.07765999999998,-181.07765999999998,-181.08765999999997,-181.06765999999999,-181.08765999999997,-181.07765999999998,-181.07765999999998,-234.37765999999996,-455.58765999999997,-455.58765999999997,-455.58765999999997,-455.58765999999997,-455.58765999999997,-455.58765999999997,-455.58765999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":5912.9945976162535},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":5790.5269376162532},5643.0692776162532,5472.5016176162535,5291.4239576162536,5110.3462976162537,4929.2686376162537,4748.1909776162538,4567.1133176162539,4386.035657616254,4204.957997616254,4023.8703376162539,3842.8026776162537,3661.7150176162536,3480.6373576162537,3299.5596976162537,3065.1820376162536,2609.5943776162535,2154.0067176162534,1698.4190576162534,1242.8313976162535,787.24373761625361,331.65607761625364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-95.457659999999976},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-122.46765999999997},-147.45765999999998,-170.56765999999999,-181.07765999999998,-181.07765999999998,-181.07765999999998,-181.07765999999998,-181.07765999999998,-181.07765999999998,-181.07765999999998,-181.08765999999997,-181.06765999999999,-181.08765999999997,-181.07765999999998,-181.07765999999998,-234.37765999999996,-455.58765999999997,-455.58765999999997,-455.58765999999997,-455.58765999999997,-455.58765999999997,-455.58765999999997,-331.65607761625364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-24.193743926999996},{"$f":"IF(F417=0,0,F420*$C422)","v":-31.039428426999994},{"$f":"IF(G417=0,0,G420*$C422)","v":-37.373143926999994},-43.230373426999996,-45.894132926999994,-45.894132926999994,-45.894132926999994,-45.894132926999994,-45.894132926999994,-45.894132926999994,-45.894132926999994,-45.896667426999997,-45.891598426999998,-45.896667426999997,-45.894132926999994,-45.894132926999994,-59.403017926999993,-115.46869242699999,-115.46869242699999,-115.46869242699999,-115.46869242699999,-115.46869242699999,-115.46869242699999,-84.058232871839493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-36.822792344999989},{"$f":"+F420*F421","v":-47.241899844999985},{"$f":"+G420*G421","v":-56.881792344999994},-65.796474845000006,-69.850707345000004,-69.850707344999989,-69.850707344999989,-69.850707344999989,-69.850707344999975,-69.850707344999975,-69.850707344999975,-69.85456484499997,-69.84684984499998,-69.85456484499997,-69.850707344999989,-69.850707344999989,-90.411182344999972,-175.74293984499997,-175.74293984499997,-175.742939845,-175.74293984499997,-175.74293984499997,-175.74293984499997,-127.93633194046987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":2317.7604583754696},"     Begin Cumulative DFIT",{"$f":"+C424","v":2317.7604583754696},{"$f":"+E425","v":2280.9376660304697},{"$f":"+F425","v":2233.6957661854699},2176.8139738404698,2111.0174989954699,2041.1667916504698,1971.3160843054698,1901.4653769604697,1831.6146696154697,1761.7639622704696,1691.9132549254696,1622.0625475804695,1552.2079827354696,1482.3611328904697,1412.5065680454697,1342.6558607004697,1272.8051533554697,1182.3939710104696,1006.6510311654697,830.90809132046979,655.16515147546977,479.4222116304698,303.67927178546984,127.93633194046987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":2280.9376660304697},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":2233.6957661854699},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":2176.8139738404698},2111.0174989954699,2041.1667916504698,1971.3160843054698,1901.4653769604697,1831.6146696154697,1761.7639622704696,1691.9132549254696,1622.0625475804695,1552.2079827354696,1482.3611328904697,1412.5065680454697,1342.6558607004697,1272.8051533554697,1182.3939710104696,1006.6510311654697,830.90809132046979,655.16515147546977,479.4222116304698,303.67927178546984,127.93633194046987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38575000000000004},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":2317.7604583754696},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":2280.9376660304697},{"$f":"+E428+F423","v":2233.6957661854699},{"$f":"+F428+G423","v":2176.8139738404698},2111.0174989954699,2041.1667916504698,1971.3160843054698,1901.4653769604697,1831.6146696154697,1761.7639622704696,1691.9132549254696,1622.0625475804695,1552.2079827354696,1482.3611328904697,1412.5065680454697,1342.6558607004697,1272.8051533554697,1182.3939710104696,1006.6510311654697,830.90809132046979,655.16515147546977,479.4222116304698,303.67927178546984,127.93633194046987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":1522.8422246928394},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":1498.6484807658394},{"$f":"IF(F422<>0,+E429+F422,0)","v":1467.6090523388393},{"$f":"IF(G422<>0,+F429+G422,0)","v":1430.2359084118393},1387.0055349848394,1341.1114020578393,1295.2172691308392,1249.3231362038391,1203.429003276839,1157.5348703498389,1111.6407374228388,1065.7466044958387,1019.8499370688387,973.95833864183874,928.06167121483873,882.16753828783874,836.27340536083875,776.8703874338388,661.40169500683885,545.9330025798389,430.46431015283889,314.99561772583888,199.52692529883888,84.058232871838882,-6.1106675275368616E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":794.91823368263022},{"$f":"+E432","v":782.28918526463019},{"$f":"+F432","v":766.08671384663023},746.57806542863023,724.01196401063021,700.05538959263015,676.0988151746302,652.14224075663026,628.18566633863031,604.22909192063037,580.27251750263042,556.31594308463048,532.35804566663046,508.40279424863047,484.44489683063051,460.48832241263051,436.53174799463051,405.52358357663053,345.24933615863057,284.97508874063061,224.70084132263059,164.42659390463064,104.15234648663066,43.878099068630689,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,{"$f":"+BR432","v":3.1263880373444408E-13},3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":12.629048417999993},{"$f":"+F422-F423","v":16.202471417999991},19.508648418,22.566101418000009,23.95657441800001,23.956574417999995,23.956574417999995,23.956574417999995,23.956574417999981,23.956574417999981,23.956574417999981,23.957897417999973,23.955251417999982,23.957897417999973,23.956574417999995,23.956574417999995,31.008164417999978,60.274247417999973,60.274247417999973,60.274247418000002,60.274247417999973,60.274247417999973,60.274247417999973,43.878099068630377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":794.91823368263022},"     End Excess Deferred",{"$f":"+E430-E431","v":782.28918526463019},{"$f":"+F430-F431","v":766.08671384663023},746.57806542863023,724.01196401063021,700.05538959263015,676.0988151746302,652.14224075663026,628.18566633863031,604.22909192063037,580.27251750263042,556.31594308463048,532.35804566663046,508.40279424863047,484.44489683063051,460.48832241263051,436.53174799463051,405.52358357663053,345.24933615863057,284.97508874063061,224.70084132263059,164.42659390463064,104.15234648663066,43.878099068630689,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,{"$f":"+BR430-BR431","v":3.1263880373444408E-13},3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":794.91823368262999},{"$f":"+E422-E423","v":12.629048417999993},{"$f":"+F422-F423","v":16.202471417999991},{"$f":"+G422-G423","v":19.508648418},22.566101418000009,23.95657441800001,23.956574417999995,23.956574417999995,23.956574417999995,23.956574417999981,23.956574417999981,23.956574417999981,23.957897417999973,23.955251417999982,23.957897417999973,23.956574417999995,23.956574417999995,31.008164417999978,60.274247417999973,60.274247417999973,60.274247418000002,60.274247417999973,60.274247417999973,60.274247417999973,43.878099068630377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":10629.285871807295},"     Begin Cumulative Difference",{"$f":"+$C436","v":10629.285871807295},{"$f":"+E438","v":10502.361471807295},{"$f":"+F438","v":10326.287071807295},10104.762671807295,9841.1882718072957,9539.4138718072954,9228.6994718072965,8917.9850718072958,8607.270671807295,8296.5562718072943,7985.8418718072944,7675.1274718072946,7364.4130718072947,7053.6886718072947,6742.9642718072946,6432.2498718072948,6121.5154718072954,5810.781071807296,5286.5966718072959,4504.3722718072959,3722.1478718072958,2939.9234718072958,2157.6990718072957,1375.4746718072959,593.25027180729603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-126.92439999999988},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-176.07439999999986},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-221.52439999999979},-263.57439999999986,-301.77439999999984,-310.71439999999984,-310.71439999999984,-310.71439999999984,-310.71439999999984,-310.71439999999984,-310.71439999999984,-310.71439999999984,-310.72439999999983,-310.72439999999983,-310.71439999999984,-310.73439999999982,-310.73439999999982,-524.18439999999987,-782.22439999999983,-782.22439999999983,-782.22439999999983,-782.22439999999983,-782.22439999999983,-782.22439999999983,-782.22439999999983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":10502.361471807295},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":10326.287071807295},10104.762671807295,9841.1882718072957,9539.4138718072954,9228.6994718072965,8917.9850718072958,8607.270671807295,8296.5562718072943,7985.8418718072944,7675.1274718072946,7364.4130718072947,7053.6886718072947,6742.9642718072946,6432.2498718072948,6121.5154718072954,5810.781071807296,5286.5966718072959,4504.3722718072959,3722.1478718072958,2939.9234718072958,2157.6990718072957,1375.4746718072959,593.25027180729603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":-126.92439999999988},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-176.07439999999986},-221.52439999999979,-263.57439999999986,-301.77439999999984,-310.71439999999984,-310.71439999999984,-310.71439999999984,-310.71439999999984,-310.71439999999984,-310.71439999999984,-310.71439999999984,-310.72439999999983,-310.72439999999983,-310.71439999999984,-310.73439999999982,-310.73439999999982,-524.18439999999987,-782.22439999999983,-782.22439999999983,-782.22439999999983,-782.22439999999983,-782.22439999999983,-782.22439999999983,-593.25027180729603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.38574999999999998},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38574999999999993},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-32.168989179999969},{"$f":"IF(F436=0,0,F439*$C441)","v":-44.626056679999962},{"$f":"IF(G436=0,0,G439*$C441)","v":-56.14535917999995},-66.802931679999972,-76.484721679999964,-78.750564679999968,-78.750564679999968,-78.750564679999968,-78.750564679999968,-78.750564679999968,-78.750564679999968,-78.750564679999968,-78.753099179999964,-78.753099179999964,-78.750564679999968,-78.75563367999996,-78.75563367999996,-132.85453617999997,-198.25477417999997,-198.25477417999997,-198.25477417999997,-198.25477417999997,-198.25477417999997,-198.25477417999997,-150.35928138955919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":-48.961087299999953},{"$f":"+F439*F440","v":-67.920699799999937},{"$f":"+G439*G440","v":-85.453037299999906},-101.67382479999992,-116.40947479999991,-119.85807979999991,-119.85807979999991,-119.85807979999993,-119.85807979999996,-119.85807979999997,-119.85807979999997,-119.85807979999998,-119.86193729999998,-119.86193729999998,-119.85807979999998,-119.86579479999997,-119.86579479999997,-202.2041323,-301.74306230000002,-301.74306230000002,-301.74306230000008,-301.74306230000008,-301.74306230000008,-301.74306230000013,-228.84629234966462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":4100.2470250496635},"     Begin Cumulative DFIT",{"$f":"+C443","v":4100.2470250496635},{"$f":"+E444","v":4051.2859377496634},{"$f":"+F444","v":3983.3652379496634},3897.9122006496636,3796.2383758496635,3679.8289010496637,3559.9708212496639,3440.1127414496641,3320.2546616496643,3200.3965818496645,3080.5385020496647,2960.6804222496648,2840.822342449665,2720.9604051496649,2601.0984678496648,2481.2403880496649,2361.3745932496649,2241.5087984496649,2039.3046661496649,1737.5616038496648,1435.8185415496648,1134.0754792496648,832.33241694966478,530.58935464966476,228.84629234966462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":4051.2859377496634},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":3983.3652379496634},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":3897.9122006496636},3796.2383758496635,3679.8289010496637,3559.9708212496639,3440.1127414496641,3320.2546616496643,3200.3965818496645,3080.5385020496647,2960.6804222496648,2840.822342449665,2720.9604051496649,2601.0984678496648,2481.2403880496649,2361.3745932496649,2241.5087984496649,2039.3046661496649,1737.5616038496648,1435.8185415496648,1134.0754792496648,832.33241694966478,530.58935464966476,228.84629234966462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999993},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38574999999999993},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38574999999999993},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":4100.2470250496635},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":4051.2859377496634},{"$f":"+E447+F442","v":3983.3652379496634},{"$f":"+F447+G442","v":3897.9122006496636},3796.2383758496635,3679.8289010496637,3559.9708212496639,3440.1127414496641,3320.2546616496643,3200.3965818496645,3080.5385020496647,2960.6804222496648,2840.822342449665,2720.9604051496649,2601.0984678496648,2481.2403880496649,2361.3745932496649,2241.5087984496649,2039.3046661496649,1737.5616038496648,1435.8185415496648,1134.0754792496648,832.33241694966478,530.58935464966476,228.84629234966462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":2693.9925042095588},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":2661.8235150295586},{"$f":"IF(F441<>0,+E448+F441,0)","v":2617.1974583495585},{"$f":"IF(G441<>0,+F448+G441,0)","v":2561.0520991695585},2494.2491674895587,2417.7644458095588,2339.0138811295587,2260.2633164495587,2181.5127517695587,2102.7621870895587,2024.0116224095586,1945.2610577295586,1866.5104930495586,1787.7573938695587,1709.0042946895587,1630.2537300095587,1551.4980963295588,1472.742462649559,1339.887926469559,1141.6331522895591,943.37837810955921,745.12360392955929,546.86882974955938,348.61405556955941,150.35928138955944,2.5579538487363607E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":1406.2545208401048},{"$f":"+E451","v":1389.4624227201048},{"$f":"+F451","v":1366.1677796001047},1336.8601014801047,1301.9892083601048,1262.064455240105,1220.9569401201049,1179.8494250001049,1138.7419098801049,1097.6343947601049,1056.5268796401049,1015.4193645201049,974.31184940010485,933.20301128010487,892.0941731601049,850.98665804010489,809.87649692010484,768.7663358001048,699.4167396801048,595.9284515601048,492.44016344010475,388.95187532010465,285.46358720010454,181.97529908010443,78.487010960104271,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,{"$f":"+BR451","v":-1.1652900866465643E-12},-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":16.792098119999984},{"$f":"+F441-F442","v":23.294643119999975},29.307678119999956,34.870893119999948,39.924753119999949,41.107515119999945,41.107515119999945,41.10751511999996,41.107515119999988,41.107515120000002,41.107515120000002,41.107515120000016,41.108838120000016,41.108838120000016,41.107515120000016,41.110161120000015,41.110161120000015,69.349596120000029,103.48828812000005,103.48828812000005,103.48828812000011,103.48828812000011,103.48828812000011,103.48828812000016,78.487010960105437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":1406.2545208401048},"     End Excess Deferred",{"$f":"+E449-E450","v":1389.4624227201048},{"$f":"+F449-F450","v":1366.1677796001047},1336.8601014801047,1301.9892083601048,1262.064455240105,1220.9569401201049,1179.8494250001049,1138.7419098801049,1097.6343947601049,1056.5268796401049,1015.4193645201049,974.31184940010485,933.20301128010487,892.0941731601049,850.98665804010489,809.87649692010484,768.7663358001048,699.4167396801048,595.9284515601048,492.44016344010475,388.95187532010465,285.46358720010454,181.97529908010443,78.487010960104271,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,{"$f":"+BR449-BR450","v":-1.1652900866465643E-12},-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1652900866465643E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":1406.2545208401059},{"$f":"+E441-E442","v":16.792098119999984},{"$f":"+F441-F442","v":23.294643119999975},{"$f":"+G441-G442","v":29.307678119999956},34.870893119999948,39.924753119999949,41.107515119999945,41.107515119999945,41.10751511999996,41.107515119999988,41.107515120000002,41.107515120000002,41.107515120000016,41.108838120000016,41.108838120000016,41.107515120000016,41.110161120000015,41.110161120000015,69.349596120000029,103.48828812000005,103.48828812000005,103.48828812000011,103.48828812000011,103.48828812000011,103.48828812000016,78.487010960105437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":26974.630418180892},"     Begin Cumulative Difference",{"$f":"+$C455","v":26974.630418180892},{"$f":"+E457","v":26783.166418180892},{"$f":"+F457","v":26458.992418180893},26012.088418180894,25451.654418180893,24786.200418180892,24023.606418180891,23245.042418180892,22466.478418180894,21687.904418180893,20909.330418180893,20130.746418180894,19352.142418180894,18573.558418180895,17794.984418180895,17016.390418180894,16237.816418180893,15459.172418180893,14680.578418180892,13310.934418180892,11350.230418180892,9389.5264181808925,7428.8224181808928,5468.1184181808931,3507.4144181808933,1546.7104181808934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":-191.46399999999994},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":-324.17399999999998},-446.904,-560.43399999999997,-665.45399999999995,-762.59400000000005,-778.56399999999985,-778.56399999999985,-778.57399999999984,-778.57399999999984,-778.58400000000006,-778.60400000000004,-778.58400000000006,-778.57399999999984,-778.59400000000005,-778.57399999999984,-778.64400000000001,-778.59400000000005,-1369.644,-1960.704,-1960.704,-1960.704,-1960.704,-1960.704,-1960.704,-1960.704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":26783.166418180892},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":26458.992418180893},26012.088418180894,25451.654418180893,24786.200418180892,24023.606418180891,23245.042418180892,22466.478418180894,21687.904418180893,20909.330418180893,20130.746418180894,19352.142418180894,18573.558418180895,17794.984418180895,17016.390418180894,16237.816418180893,15459.172418180893,14680.578418180892,13310.934418180892,11350.230418180892,9389.5264181808925,7428.8224181808928,5468.1184181808931,3507.4144181808933,1546.7104181808934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":-191.46399999999994},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":-324.17399999999998},-446.904,-560.43399999999997,-665.45399999999995,-762.59400000000005,-778.56399999999985,-778.56399999999985,-778.57399999999984,-778.57399999999984,-778.58400000000006,-778.60400000000004,-778.58400000000006,-778.57399999999984,-778.59400000000005,-778.57399999999984,-778.64400000000001,-778.59400000000005,-1369.644,-1960.704,-1960.704,-1960.704,-1960.704,-1960.704,-1960.704,-1546.7104181808934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.38574999999999998},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38574999999999998},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":-48.526550799999988},{"$f":"IF(F455=0,0,F458*$C460)","v":-82.161900299999999},{"$f":"IF(G455=0,0,G458*$C460)","v":-113.2678188},-142.04199729999999,-168.6593163,-193.27944930000001,-197.32704579999998,-197.32704579999998,-197.32958029999998,-197.32958029999998,-197.33211480000003,-197.33718380000002,-197.33211480000003,-197.32958029999998,-197.33464930000002,-197.32958029999998,-197.3473218,-197.33464930000002,-347.13627180000003,-496.94042880000001,-496.94042880000001,-496.94042880000001,-496.94042880000001,-496.94042880000001,-496.94042880000001,-392.01375548794744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":-73.857237999999981},{"$f":"+F458*F459","v":-125.05012049999999},{"$f":"+G458*G459","v":-172.39321799999999},-216.18741549999999,-256.69888049999997,-294.1706355,-300.33106299999992,-300.33106299999992,-300.33492049999995,-300.33492049999995,-300.33877800000005,-300.34649300000001,-300.33877799999999,-300.3349204999999,-300.34263550000003,-300.33492049999995,-300.36192300000005,-300.34263550000003,-528.34017300000005,-756.34156800000017,-756.34156800000017,-756.34156800000017,-756.34156800000005,-756.34156800000017,-756.34156800000005,-596.64354381327962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":10405.463683813279},"     Begin Cumulative DFIT",{"$f":"+C462","v":10405.463683813279},{"$f":"+E463","v":10331.606445813279},{"$f":"+F463","v":10206.556325313279},10034.163107313279,9817.9756918132789,9561.2768113132788,9267.1061758132782,8966.7751128132786,8666.444049813279,8366.1091293132795,8065.77420881328,7765.4354308132797,7465.0889378132797,7164.7501598132794,6864.4152393132799,6564.0726038132798,6263.7376833132803,5963.3757603132799,5663.0331248132798,5134.6929518132802,4378.3513838132803,3622.0098158132801,2865.6682478132798,2109.32667981328,1352.9851118132797,596.64354381327962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":10331.606445813279},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":10206.556325313279},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":10034.163107313279},9817.9756918132789,9561.2768113132788,9267.1061758132782,8966.7751128132786,8666.444049813279,8366.1091293132795,8065.77420881328,7765.4354308132797,7465.0889378132797,7164.7501598132794,6864.4152393132799,6564.0726038132798,6263.7376833132803,5963.3757603132799,5663.0331248132798,5134.6929518132802,4378.3513838132803,3622.0098158132801,2865.6682478132798,2109.32667981328,1352.9851118132797,596.64354381327962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38574999999999998},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38574999999999998},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38574999999999998},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":10405.463683813279},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":10331.606445813279},{"$f":"+E466+F461","v":10206.556325313279},{"$f":"+F466+G461","v":10034.163107313279},9817.9756918132789,9561.2768113132788,9267.1061758132782,8966.7751128132786,8666.444049813279,8366.1091293132795,8065.77420881328,7765.4354308132797,7465.0889378132797,7164.7501598132794,6864.4152393132799,6564.0726038132798,6263.7376833132803,5963.3757603132799,5663.0331248132798,5134.6929518132802,4378.3513838132803,3622.0098158132801,2865.6682478132798,2109.32667981328,1352.9851118132797,596.64354381327962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":6836.7200794879473},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":6788.193528687947},{"$f":"IF(F460<>0,+E467+F460,0)","v":6706.0316283879474},{"$f":"IF(G460<>0,+F467+G460,0)","v":6592.7638095879474},6450.7218122879476,6282.0624959879478,6088.7830466879477,5891.456000887948,5694.1289550879483,5496.7993747879482,5299.4697944879481,5102.1376796879476,4904.8004958879474,4707.4683810879469,4510.1388007879468,4312.8041514879469,4115.4745711879468,3918.1272493879469,3720.792600087947,3373.656328287947,2876.7158994879469,2379.7754706879468,1882.8350418879468,1385.8946130879467,888.95418428794665,392.01375548794664,-7.9580786405131221E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":3568.7436043253319},{"$f":"+E470","v":3543.4129171253321},{"$f":"+F470","v":3500.5246969253321},3441.399297725332,3367.2538795253322,3279.2143153253323,3178.3231291253323,3075.3191119253324,2972.3150947253325,2869.3097545253327,2766.3044143253328,2663.297751125333,2560.2884419253328,2457.281778725333,2354.2764385253331,2251.2684523253329,2148.263112125333,2045.248510925333,1942.240524725333,1761.036623525333,1501.6354843253328,1242.2343451253325,982.83320592533232,723.43206672533233,464.03092752533217,204.62978832533213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":25.330687199999993},{"$f":"+F460-F461","v":42.888220199999992},59.12539919999999,74.145418199999995,88.039564199999973,100.89118619999999,103.00401719999994,103.00401719999994,103.00534019999998,103.00534019999998,103.00666320000002,103.00930919999999,103.00666319999996,103.00534019999992,103.0079862,103.00534019999998,103.01460120000004,103.0079862,181.20390120000002,259.40113920000016,259.40113920000016,259.40113920000016,259.40113920000005,259.40113920000016,259.40113920000005,204.62978832533219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":3568.7436043253319},"     End Excess Deferred",{"$f":"+E468-E469","v":3543.4129171253321},{"$f":"+F468-F469","v":3500.5246969253321},3441.399297725332,3367.2538795253322,3279.2143153253323,3178.3231291253323,3075.3191119253324,2972.3150947253325,2869.3097545253327,2766.3044143253328,2663.297751125333,2560.2884419253328,2457.281778725333,2354.2764385253331,2251.2684523253329,2148.263112125333,2045.248510925333,1942.240524725333,1761.036623525333,1501.6354843253328,1242.2343451253325,982.83320592533232,723.43206672533233,464.03092752533217,204.62978832533213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":3568.7436043253329},{"$f":"+E460-E461","v":25.330687199999993},{"$f":"+F460-F461","v":42.888220199999992},{"$f":"+G460-G461","v":59.12539919999999},74.145418199999995,88.039564199999973,100.89118619999999,103.00401719999994,103.00401719999994,103.00534019999998,103.00534019999998,103.00666320000002,103.00930919999999,103.00666319999996,103.00534019999992,103.0079862,103.00534019999998,103.01460120000004,103.0079862,181.20390120000002,259.40113920000016,259.40113920000016,259.40113920000016,259.40113920000005,259.40113920000016,259.40113920000005,204.62978832533219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":2999.4207571216939},"     Begin Cumulative Difference",{"$f":"+$C474","v":2999.4207571216939},{"$f":"+E476","v":3921.0614371216943},{"$f":"+F476","v":4688.5621171216944},5313.4727971216944,5806.493477121694,6177.5241571216939,6435.7148371216936,6589.5055171216936,6726.1361971216938,6862.7668771216941,6999.3975571216943,7136.0282371216945,7272.6589171216947,7409.2695971216945,7545.9002771216947,7682.5109571216944,7819.1316371216944,7955.7523171216944,8092.352997121694,8228.9836771216942,7730.4843571216943,6596.8650371216945,5463.2457171216947,4329.6263971216949,3196.0070771216951,2062.3877571216954,928.76843712169534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":921.6406800000002},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":767.50067999999987},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":624.91067999999996},493.02068000000008,371.03068000000007,258.19067999999993,153.79068000000007,136.63067999999998,136.63067999999998,136.63067999999998,136.63067999999998,136.63067999999998,136.61068,136.63067999999998,136.61068,136.62067999999999,136.62067999999999,136.60068000000001,136.63067999999998,-498.49932000000001,-1133.61932,-1133.61932,-1133.61932,-1133.61932,-1133.61932,-1133.61932,-1133.61932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":3921.0614371216943},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":4688.5621171216944},5313.4727971216944,5806.493477121694,6177.5241571216939,6435.7148371216936,6589.5055171216936,6726.1361971216938,6862.7668771216941,6999.3975571216943,7136.0282371216945,7272.6589171216947,7409.2695971216945,7545.9002771216947,7682.5109571216944,7819.1316371216944,7955.7523171216944,8092.352997121694,8228.9836771216942,7730.4843571216943,6596.8650371216945,5463.2457171216947,4329.6263971216949,3196.0070771216951,2062.3877571216954,928.76843712169534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":921.6406800000002},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":767.50067999999987},624.91067999999996,493.02068000000008,371.03068000000007,258.19067999999993,153.79068000000007,136.63067999999998,136.63067999999998,136.63067999999998,136.63067999999998,136.63067999999998,136.61068,136.63067999999998,136.61068,136.62067999999999,136.62067999999999,136.60068000000001,136.63067999999998,-498.49932000000001,-1133.61932,-1133.61932,-1133.61932,-1133.61932,-1133.61932,-1133.61932,-928.76843712169534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.30167264592290433,0.30167264592290438,0.30167264592290433,0.30167264592290433,0.30167264592290427,0.30167264592290421,0.30167264592290416,0.30167264592290421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":233.58983034600007},{"$f":"IF(F474=0,0,F477*$C479)","v":194.52304734599997},{"$f":"IF(G474=0,0,G477*$C479)","v":158.38361184600001},124.95609134600002,94.037725846000029,65.438427845999982,38.978247846000016,34.629045845999997,34.629045845999997,34.629045845999997,34.629045845999997,34.629045845999997,34.623976846000005,34.629045845999997,34.623976846000005,34.626511346000001,34.626511346000001,34.621442346000002,34.629045845999997,-126.344652654,-287.315816654,-287.315816654,-287.315816654,-287.315816654,-287.315816654,-287.315816654,-235.39636038849369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":233.58983034600007},{"$f":"+F477*F478","v":194.52304734599997},{"$f":"+G477*G478","v":158.38361184600001},124.95609134600002,94.037725846000029,65.438427845999982,38.978247846000016,34.629045845999997,34.629045845999997,34.629045845999997,34.629045845999997,34.629045845999997,34.623976846000005,34.629045845999997,34.623976846000005,34.626511346000001,34.626511346000001,34.621442346000002,34.629045845999997,-150.38360885516857,-341.98193973372366,-341.98193973372361,-341.98193973372361,-341.98193973372349,-341.98193973372344,-341.98193973372338,-280.1840318761823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":1157.0265570596935},"     Begin Cumulative DFIT",{"$f":"+C481","v":1157.0265570596935},{"$f":"+E482","v":1390.6163874056936},{"$f":"+F482","v":1585.1394347516934},1743.5230465976933,1868.4791379436933,1962.5168637896934,2027.9552916356934,2066.9335394816935,2101.5625853276933,2136.1916311736932,2170.820677019693,2205.4497228656928,2240.0787687116926,2274.7027455576927,2309.3317914036925,2343.9557682496925,2378.5822795956924,2413.2087909416923,2447.8302332876924,2482.4592791336922,2332.0756702785238,1990.0937305448001,1648.1117908110764,1306.1298510773527,964.14791134362918,622.16597160990568,280.1840318761823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":1390.6163874056936},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":1585.1394347516934},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":1743.5230465976933},1868.4791379436933,1962.5168637896934,2027.9552916356934,2066.9335394816935,2101.5625853276933,2136.1916311736932,2170.820677019693,2205.4497228656928,2240.0787687116926,2274.7027455576927,2309.3317914036925,2343.9557682496925,2378.5822795956924,2413.2087909416923,2447.8302332876924,2482.4592791336922,2332.0756702785238,1990.0937305448001,1648.1117908110764,1306.1298510773527,964.14791134362918,622.16597160990568,280.1840318761823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38575000000000004},{"$f":"IF(F474=0,0,+F481/F474)","v":0.35465304732039432},{"$f":"IF(G474=0,0,+G481/G474)","v":0.3380864740947081},0.32813248757802221,0.32179130921368176,0.31768663527235685,0.31510956326689504,0.31367050746237685,0.31244722434062694,0.3112726498542569,0.3101439315746457,0.30905843553041451,0.30801372568676028,0.30700769026428121,0.30603794200743972,0.30510282137337447,0.30420031149025056,0.30332879842779786,0.30248683345355076,0.30167264592290433,0.30167264592290438,0.30167264592290433,0.30167264592290433,0.30167264592290427,0.30167264592290421,0.30167264592290416,0.30167264592290421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.35465304732039432},{"$f":"IF(F476=0,0,+F482/F476)","v":0.3380864740947081},{"$f":"IF(G476=0,0,+G482/G476)","v":0.32813248757802221},0.32179130921368176,0.31768663527235685,0.31510956326689504,0.31367050746237685,0.31244722434062694,0.3112726498542569,0.3101439315746457,0.30905843553041451,0.30801372568676028,0.30700769026428121,0.30603794200743972,0.30510282137337447,0.30420031149025056,0.30332879842779786,0.30248683345355076,0.30167264592290433,0.30167264592290438,0.30167264592290433,0.30167264592290433,0.30167264592290427,0.30167264592290421,0.30167264592290416,0.30167264592290421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":1157.0265570596935},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":1390.6163874056936},{"$f":"+E485+F480","v":1585.1394347516934},{"$f":"+F485+G480","v":1743.5230465976933},1868.4791379436933,1962.5168637896934,2027.9552916356934,2066.9335394816935,2101.5625853276933,2136.1916311736932,2170.820677019693,2205.4497228656928,2240.0787687116926,2274.7027455576927,2309.3317914036925,2343.9557682496925,2378.5822795956924,2413.2087909416923,2447.8302332876924,2482.4592791336922,2332.0756702785238,1990.0937305448001,1648.1117908110764,1306.1298510773527,964.14791134362918,622.16597160990568,280.1840318761823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":760.20319089249335},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":993.79302123849345},{"$f":"IF(F479<>0,+E486+F479,0)","v":1188.3160685844935},{"$f":"IF(G479<>0,+F486+G479,0)","v":1346.6996804304936},1471.6557717764936,1565.6934976224936,1631.1319254684936,1670.1101733144935,1704.7392191604936,1739.3682650064936,1773.9973108524937,1808.6263566984937,1843.2554025444938,1877.8793793904938,1912.5084252364938,1947.1324020824939,1981.7589134284938,2016.3854247744937,2051.0068671204936,2085.6359129664934,1959.2912603124935,1671.9754436584935,1384.6596270044936,1097.3438103504936,810.0279936964937,522.71217704249375,235.39636038849375,5.6843418860808015E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":396.82336616720011},{"$f":"+E489","v":396.82336616720011},{"$f":"+F489","v":396.82336616720011},396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,372.78440996603155,318.11828688630789,263.45216380658428,208.78604072686068,154.11991764713719,99.453794567413752,44.787671487690375,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,{"$f":"+BR489","v":1.7621459846850485E-12},1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.038956201168574,54.666123079723661,54.666123079723604,54.666123079723604,54.666123079723491,54.666123079723434,54.666123079723377,44.787671487688613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":396.82336616720011},"     End Excess Deferred",{"$f":"+E487-E488","v":396.82336616720011},{"$f":"+F487-F488","v":396.82336616720011},396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,396.82336616720011,372.78440996603155,318.11828688630789,263.45216380658428,208.78604072686068,154.11991764713719,99.453794567413752,44.787671487690375,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,{"$f":"+BR487-BR488","v":1.7621459846850485E-12},1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":396.82336616719834},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.038956201168574,54.666123079723661,54.666123079723604,54.666123079723604,54.666123079723491,54.666123079723434,54.666123079723377,44.787671487688613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":17725.704822},{"$f":"SUM(E493:CI493)","v":17725.704822000007},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":327.07583319599991},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":401.05534719599996},454.06001919599998,485.18359419599989,505.52207319599995,519.55381119599997,521.66928819599991,521.6692881959998,521.67061119599998,521.67061119599998,521.66928819600002,521.67590319600004,521.66928819600014,521.67325719600012,647.62285719600027,866.9246601960001,1065.4222881960006,1122.921191196001,1235.2557981960013,1337.4919923971697,1368.1191592757245,1236.0154489682072,822.04170703397529,461.43364946835419,392.55427323982894,259.29591140505556,44.787671487688613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":327.07583319599991},{"$f":"SUM(F498:F518)","v":401.05534719600001},454.06001919599998,485.18359419599989,505.52207319599995,519.55381119599997,521.66928819599991,521.66928819599991,521.67061119599998,521.67061119599998,521.66928819600014,521.67590319600004,521.66928819600014,521.67325719600012,647.62285719600027,866.9246601960001,1065.4222881960006,1122.9211911960008,1235.255798196001,1337.4919923971695,1368.1191592757245,1236.0154489682072,822.04170703397517,461.43364946835419,392.55427323982894,259.29591140505556,44.787671487688613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":135.21626111699999},{"$f":"+F395","v":154.83899711699996},157.56040811700001,157.56040811699995,157.56040811699995,157.56040811700001,157.56040811699995,157.56040811699989,157.56040811699989,157.56173111699997,157.56040811699995,157.56173111699985,157.56040811699984,157.56305411699992,283.51000811699976,396.81966611699966,396.81966611699966,396.81966611699966,396.81966611699966,396.81966611699943,396.81966611699943,264.71595580948207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":137.10773834099996},{"$f":"+F414","v":163.83101534100007},188.55788534100003,196.04077334099998,196.04077334100009,196.03812734100001,196.04077334100009,196.04077334100009,196.04077334100009,196.03945034100008,196.03812734100012,196.03945034100019,196.03812734100035,196.03812734100035,196.04077334100043,302.03291834100048,493.46969534100094,493.46969534100117,493.4696953410014,493.4696953410014,493.4696953410014,493.4696953410014,344.21190921625157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":12.629048417999993},{"$f":"+F433","v":16.202471417999991},19.508648418,22.566101418000009,23.95657441800001,23.956574417999995,23.956574417999995,23.956574417999995,23.956574417999981,23.956574417999981,23.956574417999981,23.957897417999973,23.955251417999982,23.957897417999973,23.956574417999995,23.956574417999995,31.008164417999978,60.274247417999973,60.274247417999973,60.274247418000002,60.274247417999973,60.274247417999973,60.274247417999973,43.878099068630377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":16.792098119999984},{"$f":"+F452","v":23.294643119999975},29.307678119999956,34.870893119999948,39.924753119999949,41.107515119999945,41.107515119999945,41.10751511999996,41.107515119999988,41.107515120000002,41.107515120000002,41.107515120000016,41.108838120000016,41.108838120000016,41.107515120000016,41.110161120000015,41.110161120000015,69.349596120000029,103.48828812000005,103.48828812000005,103.48828812000011,103.48828812000011,103.48828812000011,103.48828812000016,78.487010960105437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":25.330687199999993},{"$f":"+F471","v":42.888220199999992},59.12539919999999,74.145418199999995,88.039564199999973,100.89118619999999,103.00401719999994,103.00401719999994,103.00534019999998,103.00534019999998,103.00666320000002,103.00930919999999,103.00666319999996,103.00534019999992,103.0079862,103.00534019999998,103.01460120000004,103.0079862,181.20390120000002,259.40113920000016,259.40113920000016,259.40113920000016,259.40113920000005,259.40113920000016,259.40113920000005,204.62978832533219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.038956201168574,54.666123079723661,54.666123079723604,54.666123079723604,54.666123079723491,54.666123079723434,54.666123079723377,44.787671487688613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"382","index":16,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":11575.039454999989}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":11575.039454999998},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":11575.039455}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":186865.61000000002},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":176413.61000000002},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.818E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":19669.96},0.10526260021841363,19669.96,6,554.29947279999999,3325.7968368000002,16344.163163199999,16660.975732186878,9.4442689156391479E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20405.009999999998},0.10919617579714104,20405.009999999998,4,575.01318179999998,2300.0527271999999,18104.957272799998,18455.900785032438,0.10461721623990596]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":45232.530000000013},0.24205914614251392,45232.530000000013,3,1274.6526954000003,3823.9580862000012,41408.571913800013,42211.228857143964,0.23927421958625505]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":53045.889999999992},0.28387186920054464,53045.889999999992,2,1494.8331801999998,2989.6663603999996,50056.223639599993,51026.505240847699,0.28924358636982539]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":48512.22},0.25961020864138667,48512.219999999994,1,1367.0743595999998,1367.0743595999998,47145.145640399991,48058.999384789022,0.27242228864762202]
["Total",{"$f":"SUM(B11:B31)","v":186865.61000000002},null,{"$f":"SUM(D11:D31)","v":186865.61000000002},null,{"$f":"SUM(F11:F31)","v":5265.8728897999999},{"$f":"SUM(G11:G31)","v":13806.548370199998},{"$f":"SUM(H11:H31)","v":173059.06162980001},{"$f":"SUM(I11:I31)","v":176413.61000000002}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,16660.975732186878,null,{"$f":"+$F26","v":554.29947279999999},554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999,554.29947279999999]
[2013,null,0,null,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,18455.900785032438,null,{"$f":"+$F28","v":575.01318179999998},575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998,575.01318179999998]
[2015,null,42211.228857143964,null,{"$f":"+$F29","v":1274.6526954000003},1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003,1274.6526954000003]
[2016,null,51026.505240847699,null,{"$f":"+$F30","v":1494.8331801999998},1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998,1494.8331801999998]
[2017,null,48058.999384789022,null,{"$f":"+$F31","v":1367.0743595999998},1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998,1367.0743595999998]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":176413.61000000002},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":5265.8728897999999},5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,{"$f":"SUM(BQ38:BQ58)","v":5265.8728897999999},5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999,5265.8728897999999]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6541.2100000000009},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":490.59},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":453.81},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.57},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.57},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.55},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.55},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.55},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.55},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.56},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.55},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.55},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.56},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.55},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.55},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":334.15},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7796.24},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":584.72},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":540.87},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":500.3},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":465.13},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.96},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.96},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.96},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.96},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.96},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.97},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.95},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.96},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.96},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.94},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.98},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.95},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":245.71},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18829.300000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1412.21},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1306.28},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1208.33},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1117.69},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1034.33},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.7},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.7},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.7},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.69},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.71},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.71},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.7},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.69},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.69},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.7},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.72},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1008.7},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":646.04999999999995},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23613.709999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1771.04},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1638.21},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1515.33},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1401.7},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1296.56},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1199.32},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.33},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.3499999999999},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.3399999999999},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.3499999999999},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.33},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.31},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.33},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.33},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.31},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.32},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.27},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1183.32},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":591.66},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":32142.300000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2410.67},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2229.87},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2062.65},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1907.94},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1764.85},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1632.49},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1510.05},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.9},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.93},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.9},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.93},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.9},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.87},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.91},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.89},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.93},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.89},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.86},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.93},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":744.94},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":88922.76},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":6669.23},{"$f":"SUM(F67:F88)","v":6169.04},{"$f":"SUM(G67:G88)","v":5725.18},5331.0300000000007,4989.25,4734.0199999999995,4595.59,4575.46,4575.4800000000005,4575.4799999999996,4575.47,4575.43,4575.3999999999996,4575.42,4471.03,4136.92,3927.5700000000006,3319.2299999999996,2081.59,744.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":10119.765732186877},"     Begin Cumulative Difference",{"$f":"+$C379","v":10119.765732186877},{"$f":"+E381","v":10056.056259386878},{"$f":"+F381","v":9955.5667865868782},9839.8373137868784,9724.1078409868787,9608.3583681868786,9492.6088953868784,9376.8594225868783,9261.1099497868781,9145.3704769868782,9029.6210041868781,8913.8715313868779,8798.132058586878,8682.3825857868778,8566.6331129868777,8346.4836401868779,7792.1841673868776,7237.8846945868772,6683.5852217868769,6129.2857489868766,5574.9862761868762,5020.6868033868759,4466.3873305868756,3912.0878577868757,3357.7883849868758,2803.488912186876,2249.1894393868761,1694.8899665868762,1140.5904937868763,586.29102098687633,31.991548186876344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-63.709472800000015},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-100.48947279999999},-115.7294728,-115.7294728,-115.74947279999998,-115.74947279999998,-115.74947279999998,-115.74947279999998,-115.73947279999999,-115.74947279999998,-115.74947279999998,-115.73947279999999,-115.74947279999998,-115.74947279999998,-220.14947280000001,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":10056.056259386878},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":9955.5667865868782},9839.8373137868784,9724.1078409868787,9608.3583681868786,9492.6088953868784,9376.8594225868783,9261.1099497868781,9145.3704769868782,9029.6210041868781,8913.8715313868779,8798.132058586878,8682.3825857868778,8566.6331129868777,8346.4836401868779,7792.1841673868776,7237.8846945868772,6683.5852217868769,6129.2857489868766,5574.9862761868762,5020.6868033868759,4466.3873305868756,3912.0878577868757,3357.7883849868758,2803.488912186876,2249.1894393868761,1694.8899665868762,1140.5904937868763,586.29102098687633,31.991548186876344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-63.709472800000015},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-100.48947279999999},-115.7294728,-115.7294728,-115.74947279999998,-115.74947279999998,-115.74947279999998,-115.74947279999998,-115.73947279999999,-115.74947279999998,-115.74947279999998,-115.73947279999999,-115.74947279999998,-115.74947279999998,-220.14947280000001,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-554.29947279999999,-31.991548186876344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38574999999999998},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-16.147165881160003},{"$f":"IF(F379=0,0,F382*$C384)","v":-25.469056881159997},{"$f":"IF(G379=0,0,G382*$C384)","v":-29.331634881159999},-29.331634881159999,-29.336703881159995,-29.336703881159995,-29.336703881159995,-29.336703881159995,-29.334169381159999,-29.336703881159995,-29.336703881159995,-29.334169381159999,-29.336703881159995,-29.336703881159995,-55.796883881160007,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-140.48720138115999,-8.1082578879638092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-24.575929132600006},{"$f":"+F382*F383","v":-38.763814132599997},{"$f":"+G382*G383","v":-44.642644132599997},-44.642644132599997,-44.650359132599988,-44.650359132599988,-44.650359132599988,-44.650359132599995,-44.6465016326,-44.650359132599988,-44.650359132599995,-44.6465016326,-44.650359132599988,-44.650359132599995,-84.922659132600018,-213.82102163259998,-213.82102163259998,-213.82102163259998,-213.82102163259998,-213.82102163259998,-213.82102163259998,-213.82102163260001,-213.82102163260004,-213.82102163260001,-213.82102163260001,-213.82102163260001,-213.82102163260001,-213.82102163259998,-213.82102163259998,-213.82102163259998,-12.340739713087544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":3903.699631191088},"     Begin Cumulative DFIT",{"$f":"+C386","v":3903.699631191088},{"$f":"+E387","v":3879.1237020584881},{"$f":"+F387","v":3840.359887925888},3795.7172437932882,3751.0745996606884,3706.4242405280884,3661.7738813954884,3617.1235222628884,3572.4731631302884,3527.8266614976883,3483.1763023650883,3438.5259432324883,3393.8794415998882,3349.2290824672882,3304.5787233346882,3219.6560642020881,3005.835042569488,2792.0140209368878,2578.1929993042877,2364.3719776716875,2150.5509560390874,1936.7299344064875,1722.9089127738876,1509.0878911412874,1295.2668695086875,1081.4458478760876,867.62482624348752,653.80380461088748,439.9827829782875,226.16176134568752,12.340739713087544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":3879.1237020584881},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":3840.359887925888},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":3795.7172437932882},3751.0745996606884,3706.4242405280884,3661.7738813954884,3617.1235222628884,3572.4731631302884,3527.8266614976883,3483.1763023650883,3438.5259432324883,3393.8794415998882,3349.2290824672882,3304.5787233346882,3219.6560642020881,3005.835042569488,2792.0140209368878,2578.1929993042877,2364.3719776716875,2150.5509560390874,1936.7299344064875,1722.9089127738876,1509.0878911412874,1295.2668695086875,1081.4458478760876,867.62482624348752,653.80380461088748,439.9827829782875,226.16176134568752,12.340739713087544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38574999999999998},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38574999999999998},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":3903.699631191088},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":3879.1237020584881},{"$f":"+E390+F385","v":3840.359887925888},{"$f":"+F390+G385","v":3795.7172437932882},3751.0745996606884,3706.4242405280884,3661.7738813954884,3617.1235222628884,3572.4731631302884,3527.8266614976883,3483.1763023650883,3438.5259432324883,3393.8794415998882,3349.2290824672882,3304.5787233346882,3219.6560642020881,3005.835042569488,2792.0140209368878,2578.1929993042877,2364.3719776716875,2150.5509560390874,1936.7299344064875,1722.9089127738876,1509.0878911412874,1295.2668695086875,1081.4458478760876,867.62482624348752,653.80380461088748,439.9827829782875,226.16176134568752,12.340739713087544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":2564.854624822764},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":2548.7074589416038},{"$f":"IF(F384<>0,+E391+F384,0)","v":2523.2384020604436},{"$f":"IF(G384<>0,+F391+G384,0)","v":2493.9067671792836},2464.5751322981237,2435.2384284169639,2405.9017245358041,2376.5650206546443,2347.2283167734845,2317.8941473923246,2288.5574435111648,2259.220739630005,2229.8865702488451,2200.5498663676854,2171.2131624865256,2115.4162786053657,1974.9290772242057,1834.4418758430456,1693.9546744618856,1553.4674730807255,1412.9802716995655,1272.4930703184054,1132.0058689372454,991.51866755608535,851.0314661749253,710.54426479376525,570.0570634126052,429.56986203144521,289.08266065028522,148.59545926912523,8.1082578879652374,1.4281908988778014E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":1338.845006368324},{"$f":"+E394","v":1330.4162431168841},{"$f":"+F394","v":1317.1214858654441},1301.8104766140041,1286.499467362564,1271.1858121111241,1255.8721568596841,1240.5585016082441,1225.2448463568041,1209.9325141053641,1194.6188588539242,1179.3052036024842,1163.9928713510442,1148.6792160996042,1133.3655608481643,1104.2397855967242,1030.9059653452841,957.57214509384414,884.23832484240415,810.90450459096417,737.57068433952418,664.23686408808419,590.9030438366442,517.5692235852041,444.23540333376411,370.90158308232412,297.56776283088413,224.23394257944412,150.90012232800413,77.566302076564142,4.2324818251241538,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,{"$f":"+BR394","v":4.1922021409845911E-13},4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":8.428763251440003},{"$f":"+F384-F385","v":13.29475725144},15.311009251439998,15.311009251439998,15.313655251439993,15.313655251439993,15.313655251439993,15.31365525144,15.312332251440001,15.313655251439993,15.31365525144,15.312332251440001,15.313655251439993,15.31365525144,29.125775251440011,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251440017,73.333820251440045,73.333820251440017,73.333820251440017,73.333820251440017,73.333820251440017,73.333820251439988,73.333820251439988,73.333820251439988,4.2324818251237346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":1338.845006368324},"     End Excess Deferred",{"$f":"+E392-E393","v":1330.4162431168841},{"$f":"+F392-F393","v":1317.1214858654441},1301.8104766140041,1286.499467362564,1271.1858121111241,1255.8721568596841,1240.5585016082441,1225.2448463568041,1209.9325141053641,1194.6188588539242,1179.3052036024842,1163.9928713510442,1148.6792160996042,1133.3655608481643,1104.2397855967242,1030.9059653452841,957.57214509384414,884.23832484240415,810.90450459096417,737.57068433952418,664.23686408808419,590.9030438366442,517.5692235852041,444.23540333376411,370.90158308232412,297.56776283088413,224.23394257944412,150.90012232800413,77.566302076564142,4.2324818251241538,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,{"$f":"+BR392-BR393","v":4.1922021409845911E-13},4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13,4.1922021409845911E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":1338.8450063683242},{"$f":"+E384-E385","v":8.428763251440003},{"$f":"+F384-F385","v":13.29475725144},{"$f":"+G384-G385","v":15.311009251439998},15.311009251439998,15.313655251439993,15.313655251439993,15.313655251439993,15.31365525144,15.312332251440001,15.313655251439993,15.31365525144,15.312332251440001,15.313655251439993,15.31365525144,29.125775251440011,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251440017,73.333820251440045,73.333820251440017,73.333820251440017,73.333820251440017,73.333820251440017,73.333820251439988,73.333820251439988,73.333820251439988,4.2324818251237346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":10659.660785032438},"     Begin Cumulative Difference",{"$f":"+$C417","v":10659.660785032438},{"$f":"+E419","v":10669.367603232438},{"$f":"+F419","v":10635.224421432438},10560.511239632438,10450.628057832439,10330.574876032439,10210.521694232439,10090.468512432439,9970.4153306324388,9850.3621488324388,9730.3189670324391,9610.2557852324389,9490.202603432439,9370.149421632439,9250.0762398324387,9130.0430580324391,9009.979876232439,8680.676694432439,8105.6635126324391,7530.6503308324391,6955.6371490324391,6380.6239672324391,5805.6107854324391,5230.5976036324391,4655.5844218324391,4080.5712400324392,3505.5580582324392,2930.5448764324392,2355.5316946324392,1780.5185128324392,1205.5053310324392,630.49214923243926,55.478967432439276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":9.7068182000000434},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-34.143181799999979},-74.713181799999973,-109.88318179999999,-120.0531818,-120.0531818,-120.0531818,-120.0531818,-120.0531818,-120.04318179999996,-120.0631818,-120.0531818,-120.0531818,-120.07318179999999,-120.03318179999997,-120.0631818,-329.30318179999995,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":10669.367603232438},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":10635.224421432438},10560.511239632438,10450.628057832439,10330.574876032439,10210.521694232439,10090.468512432439,9970.4153306324388,9850.3621488324388,9730.3189670324391,9610.2557852324389,9490.202603432439,9370.149421632439,9250.0762398324387,9130.0430580324391,9009.979876232439,8680.676694432439,8105.6635126324391,7530.6503308324391,6955.6371490324391,6380.6239672324391,5805.6107854324391,5230.5976036324391,4655.5844218324391,4080.5712400324392,3505.5580582324392,2930.5448764324392,2355.5316946324392,1780.5185128324392,1205.5053310324392,630.49214923243926,55.478967432439276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":9.7068182000000434},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-34.143181799999979},-74.713181799999973,-109.88318179999999,-120.0531818,-120.0531818,-120.0531818,-120.0531818,-120.0531818,-120.04318179999996,-120.0631818,-120.0531818,-120.0531818,-120.07318179999999,-120.03318179999997,-120.0631818,-329.30318179999995,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-575.01318179999998,-55.478967432439276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.3856296355983207},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38562963559832064},0.38562963559832064,0.38562963559832064,0.38562963559832064,0.38562963559832064,0.38562963559832064,0.38562963559832059,0.38562963559832059,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832047,0.38562963559832042,0.38562963559832047,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832059,0.38562963559832059,0.38562963559832059,0.38562963559832053,0.38562963559832059,0.38562963559832053,0.38562963559832092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":2.4601930727900112},{"$f":"IF(F417=0,0,F420*$C422)","v":-8.6535894272099956},{"$f":"IF(G417=0,0,G420*$C422)","v":-18.936055927209992},-27.849892427209998,-30.427478927210004,-30.427478927210004,-30.427478927210004,-30.427478927210004,-30.427478927210004,-30.42494442720999,-30.43001342721,-30.427478927210004,-30.427478927210004,-30.432547927209999,-30.422409927209991,-30.43001342721,-83.461891427209991,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-145.73709092721001,-14.061144295751735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":2.4601930727900112},{"$f":"+F420*F421","v":-13.166622755701207},{"$f":"+G420*G421","v":-28.81161707192507},-42.374211355918014,-46.29606474995294,-46.29606474995294,-46.29606474995294,-46.29606474995294,-46.296064749952933,-46.292208453596935,-46.29992104630891,-46.296064749952926,-46.296064749952926,-46.303777342664887,-46.288352157240944,-46.29992104630891,-126.98906599890148,-221.74212376176482,-221.74212376176482,-221.74212376176479,-221.74212376176476,-221.74212376176479,-221.74212376176482,-221.74212376176482,-221.74212376176482,-221.74212376176482,-221.74212376176487,-221.74212376176487,-221.74212376176487,-221.74212376176482,-221.74212376176487,-221.74212376176482,-21.394333994342674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":4111.9641478262629},"     Begin Cumulative DFIT",{"$f":"+C424","v":4111.9641478262629},{"$f":"+E425","v":4114.4243408990533},{"$f":"+F425","v":4101.2577181433517},4072.4461010714267,4030.0718897155089,3983.7758249655558,3937.4797602156027,3891.1836954656496,3844.8876307156966,3798.5915659657435,3752.2993575121463,3705.9994364658373,3659.7033717158843,3613.4073069659312,3567.1035296232662,3520.8151774660255,3474.5152564197165,3347.5261904208151,3125.78406665905,2904.041942897285,2682.29981913552,2460.5576953737555,2238.8155716119909,2017.0734478502261,1795.3313240884613,1573.5892003266965,1351.8470765649317,1130.104952803167,908.36282904140205,686.62070527963715,464.87858151787236,243.13645775610749,21.394333994342674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":4114.4243408990533},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":4101.2577181433517},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":4072.4461010714267},4030.0718897155089,3983.7758249655558,3937.4797602156027,3891.1836954656496,3844.8876307156966,3798.5915659657435,3752.2993575121463,3705.9994364658373,3659.7033717158843,3613.4073069659312,3567.1035296232662,3520.8151774660255,3474.5152564197165,3347.5261904208151,3125.78406665905,2904.041942897285,2682.29981913552,2460.5576953737555,2238.8155716119909,2017.0734478502261,1795.3313240884613,1573.5892003266965,1351.8470765649317,1130.104952803167,908.36282904140205,686.62070527963715,464.87858151787236,243.13645775610749,21.394333994342674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.3856296355983207},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38562963559832064},0.38562963559832064,0.38562963559832064,0.38562963559832064,0.38562963559832064,0.38562963559832064,0.38562963559832059,0.38562963559832059,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832047,0.38562963559832042,0.38562963559832047,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832059,0.38562963559832059,0.38562963559832059,0.38562963559832053,0.38562963559832059,0.38562963559832053,0.38562963559832092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.3856296355983207},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38562963559832064},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38562963559832064},0.38562963559832064,0.38562963559832064,0.38562963559832064,0.38562963559832064,0.38562963559832059,0.38562963559832059,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832047,0.38562963559832042,0.38562963559832047,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832053,0.38562963559832059,0.38562963559832059,0.38562963559832059,0.38562963559832053,0.38562963559832059,0.38562963559832053,0.38562963559832092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":4111.9641478262629},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":4114.4243408990533},{"$f":"+E428+F423","v":4101.2577181433517},{"$f":"+F428+G423","v":4072.4461010714267},4030.0718897155089,3983.7758249655558,3937.4797602156027,3891.1836954656496,3844.8876307156966,3798.5915659657435,3752.2993575121463,3705.9994364658373,3659.7033717158843,3613.4073069659312,3567.1035296232662,3520.8151774660255,3474.5152564197165,3347.5261904208151,3125.78406665905,2904.041942897285,2682.29981913552,2460.5576953737555,2238.8155716119909,2017.0734478502261,1795.3313240884613,1573.5892003266965,1351.8470765649317,1130.104952803167,908.36282904140205,686.62070527963715,464.87858151787236,243.13645775610749,21.394333994342674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":2701.6910259664714},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":2704.1512190392614},{"$f":"IF(F422<>0,+E429+F422,0)","v":2695.4976296120512},{"$f":"IF(G422<>0,+F429+G422,0)","v":2676.5615736848413},2648.7116812576314,2618.2842023304215,2587.8567234032116,2557.4292444760017,2527.0017655487918,2496.5742866215819,2466.1493421943719,2435.7193287671621,2405.2918498399522,2374.8643709127423,2344.4318229855321,2314.009413058322,2283.5793996311122,2200.1175082039022,2054.3804172766922,1908.6433263494823,1762.9062354222724,1617.1691444950625,1471.4320535678526,1325.6949626406426,1179.9578717134327,1034.2207807862228,888.48368985901277,742.74659893180274,597.0095080045927,451.27241707738267,305.53532615017264,159.79823522296263,14.061144295752626,8.9173113337892573E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":1410.2731218597914},{"$f":"+E432","v":1410.2731218597914},{"$f":"+F432","v":1405.7600885313002},1395.8845273865852,1381.3602084578772,1365.4916226351343,1349.6230368123913,1333.7544509896484,1317.8858651669054,1302.0172793441625,1286.1500153177756,1270.2801076986766,1254.4115218759337,1238.5429360531907,1222.6717066377357,1206.8057644077048,1190.9358567886059,1147.4086822169143,1071.4036493823594,995.39861654780452,919.39358371324977,843.38855087869501,767.38351804414026,691.37848520958551,615.37345237503064,539.36841954047577,463.36338670592096,387.35835387136609,311.35332103681122,235.34828820225636,159.34325536770154,83.338222533146677,7.3331896985918661,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,{"$f":"+BR432","v":9.2725827016693074E-13},9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":4.5130333284912112},9.8755611447150784,14.524318928708016,15.868585822742936,15.868585822742936,15.868585822742936,15.868585822742936,15.868585822742929,15.867264026386945,15.86990761909891,15.868585822742922,15.868585822742922,15.871229415454888,15.865942230030953,15.86990761909891,43.527174571691489,76.005032834554811,76.005032834554811,76.005032834554783,76.005032834554754,76.005032834554783,76.005032834554811,76.005032834554811,76.005032834554811,76.005032834554811,76.005032834554868,76.005032834554868,76.005032834554868,76.005032834554811,76.005032834554868,76.005032834554811,7.3331896985909388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":1410.2731218597914},"     End Excess Deferred",{"$f":"+E430-E431","v":1410.2731218597914},{"$f":"+F430-F431","v":1405.7600885313002},1395.8845273865852,1381.3602084578772,1365.4916226351343,1349.6230368123913,1333.7544509896484,1317.8858651669054,1302.0172793441625,1286.1500153177756,1270.2801076986766,1254.4115218759337,1238.5429360531907,1222.6717066377357,1206.8057644077048,1190.9358567886059,1147.4086822169143,1071.4036493823594,995.39861654780452,919.39358371324977,843.38855087869501,767.38351804414026,691.37848520958551,615.37345237503064,539.36841954047577,463.36338670592096,387.35835387136609,311.35332103681122,235.34828820225636,159.34325536770154,83.338222533146677,7.3331896985918661,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,{"$f":"+BR430-BR431","v":9.2725827016693074E-13},9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13,9.2725827016693074E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":1410.2731218597905},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":4.5130333284912112},{"$f":"+G422-G423","v":9.8755611447150784},14.524318928708016,15.868585822742936,15.868585822742936,15.868585822742936,15.868585822742936,15.868585822742929,15.867264026386945,15.86990761909891,15.868585822742922,15.868585822742922,15.871229415454888,15.865942230030953,15.86990761909891,43.527174571691489,76.005032834554811,76.005032834554811,76.005032834554783,76.005032834554754,76.005032834554783,76.005032834554811,76.005032834554811,76.005032834554811,76.005032834554811,76.005032834554868,76.005032834554868,76.005032834554868,76.005032834554811,76.005032834554868,76.005032834554811,7.3331896985909388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":23381.928857143961},"     Begin Cumulative Difference",{"$f":"+$C436","v":23381.928857143961},{"$f":"+E438","v":23519.48616174396},{"$f":"+F438","v":23551.113466343959},23484.790770943957,23327.828075543955,23087.505380143954,22821.552684743954,22555.599989343955,22289.647293943955,22023.684598543954,21757.741903143953,21491.799207743952,21225.846512343953,20959.883816943951,20693.92112154395,20427.968426143951,20162.035730743952,19896.083035343952,19267.480339943952,17992.827644543951,16718.174949143951,15443.522253743951,14168.869558343951,12894.216862943951,11619.564167543951,10344.911472143951,9070.2587767439509,7795.6060813439508,6520.9533859439507,5246.3006905439506,3971.6479951439505,2696.9952997439505,1422.3426043439501,147.68990894394983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":137.55730459999972},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":31.627304599999661},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-66.322695400000384},-156.96269540000026,-240.32269540000038,-265.95269540000027,-265.95269540000027,-265.95269540000027,-265.96269540000026,-265.94269540000028,-265.94269540000028,-265.95269540000027,-265.96269540000026,-265.96269540000026,-265.95269540000027,-265.93269540000028,-265.95269540000027,-628.60269540000036,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":23519.48616174396},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":23551.113466343959},23484.790770943957,23327.828075543955,23087.505380143954,22821.552684743954,22555.599989343955,22289.647293943955,22023.684598543954,21757.741903143953,21491.799207743952,21225.846512343953,20959.883816943951,20693.92112154395,20427.968426143951,20162.035730743952,19896.083035343952,19267.480339943952,17992.827644543951,16718.174949143951,15443.522253743951,14168.869558343951,12894.216862943951,11619.564167543951,10344.911472143951,9070.2587767439509,7795.6060813439508,6520.9533859439507,5246.3006905439506,3971.6479951439505,2696.9952997439505,1422.3426043439501,147.68990894394983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":137.55730459999972},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":31.627304599999661},-66.322695400000384,-156.96269540000026,-240.32269540000038,-265.95269540000027,-265.95269540000027,-265.95269540000027,-265.96269540000026,-265.94269540000028,-265.94269540000028,-265.95269540000027,-265.96269540000026,-265.96269540000026,-265.95269540000027,-265.93269540000028,-265.95269540000027,-628.60269540000036,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-1274.6526954000003,-147.68990894394983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38479959381945372},0.38479959381945372,0.38479959381945378,0.38479959381945383,0.38479959381945378,0.38479959381945372,0.38479959381945372,0.38479959381945372,0.38479959381945372,0.38479959381945372,0.38479959381945367,0.38479959381945372,0.38479959381945372,0.38479959381945367,0.38479959381945367,0.38479959381945361,0.38479959381945367,0.38479959381945367,0.38479959381945367,0.38479959381945367,0.38479959381945361,0.38479959381945361,0.38479959381945361,0.38479959381945361,0.38479959381945361,0.38479959381945356,0.38479959381945356,0.3847995938194535,0.38479959381945344,0.38479959381945344,0.38479959381945339,0.38479959381945339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":34.86389885086993},{"$f":"IF(F436=0,0,F439*$C441)","v":8.015940350869915},{"$f":"IF(G436=0,0,G439*$C441)","v":-16.809487149130099},-39.782195149130068,-60.909787149130096,-67.405710649130071,-67.405710649130071,-67.405710649130071,-67.408245149130067,-67.403176149130076,-67.403176149130076,-67.405710649130071,-67.408245149130067,-67.408245149130067,-67.405710649130071,-67.40064164913008,-67.405710649130071,-159.31935314913011,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-323.06072564913006,-37.432007421844084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":34.86389885086993},{"$f":"+F439*F440","v":8.015940350869915},{"$f":"+G439*G440","v":-25.520946250931498},-60.399181434726735,-92.476075575516461,-102.33848916510902,-102.33848916510901,-102.338489165109,-102.3423371610472,-102.33464116917081,-102.33464116917081,-102.338489165109,-102.34233716104718,-102.3423371610472,-102.338489165109,-102.33079317323261,-102.33848916510898,-241.88606186373386,-490.4858394507919,-490.4858394507919,-490.4858394507919,-490.4858394507919,-490.48583945079184,-490.48583945079184,-490.48583945079184,-490.48583945079184,-490.48583945079184,-490.48583945079179,-490.48583945079179,-490.48583945079173,-490.48583945079162,-490.48583945079162,-490.48583945079156,-56.831016972863949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":9019.5790566432825},"     Begin Cumulative DFIT",{"$f":"+C443","v":9019.5790566432825},{"$f":"+E444","v":9054.4429554941526},{"$f":"+F444","v":9062.4588958450222},9036.9379495940902,8976.5387681593638,8884.0626925838478,8781.7242034187384,8679.385714253629,8577.0472250885196,8474.7048879274716,8372.3702467583007,8270.0356055891298,8167.6971164240204,8065.3547792629734,7963.0124421019264,7860.6739529368169,7758.3431597635845,7656.0046705984751,7414.1186087347414,6923.6327692839495,6433.1469298331576,5942.6610903823657,5452.1752509315738,4961.6894114807819,4471.20357202999,3980.7177325791981,3490.2318931284062,2999.7460536776143,2509.2602142268224,2018.7743747760305,1528.2885353252389,1037.8026958744472,547.31685642365551,56.831016972863949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":9054.4429554941526},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":9062.4588958450222},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":9036.9379495940902},8976.5387681593638,8884.0626925838478,8781.7242034187384,8679.385714253629,8577.0472250885196,8474.7048879274716,8372.3702467583007,8270.0356055891298,8167.6971164240204,8065.3547792629734,7963.0124421019264,7860.6739529368169,7758.3431597635845,7656.0046705984751,7414.1186087347414,6923.6327692839495,6433.1469298331576,5942.6610903823657,5452.1752509315738,4961.6894114807819,4471.20357202999,3980.7177325791981,3490.2318931284062,2999.7460536776143,2509.2602142268224,2018.7743747760305,1528.2885353252389,1037.8026958744472,547.31685642365551,56.831016972863949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38497622325702924},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38479959381945372},0.38479959381945372,0.38479959381945378,0.38479959381945383,0.38479959381945378,0.38479959381945372,0.38479959381945372,0.38479959381945372,0.38479959381945372,0.38479959381945372,0.38479959381945367,0.38479959381945372,0.38479959381945372,0.38479959381945367,0.38479959381945367,0.38479959381945361,0.38479959381945367,0.38479959381945367,0.38479959381945367,0.38479959381945367,0.38479959381945361,0.38479959381945361,0.38479959381945361,0.38479959381945361,0.38479959381945361,0.38479959381945356,0.38479959381945356,0.3847995938194535,0.38479959381945344,0.38479959381945344,0.38479959381945339,0.38479959381945339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38497622325702924},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38479959381945372},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38479959381945372},0.38479959381945378,0.38479959381945383,0.38479959381945378,0.38479959381945372,0.38479959381945372,0.38479959381945372,0.38479959381945372,0.38479959381945372,0.38479959381945367,0.38479959381945372,0.38479959381945372,0.38479959381945367,0.38479959381945367,0.38479959381945361,0.38479959381945367,0.38479959381945367,0.38479959381945367,0.38479959381945367,0.38479959381945361,0.38479959381945361,0.38479959381945361,0.38479959381945361,0.38479959381945361,0.38479959381945356,0.38479959381945356,0.3847995938194535,0.38479959381945344,0.38479959381945344,0.38479959381945339,0.38479959381945339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":9019.5790566432825},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":9054.4429554941526},{"$f":"+E447+F442","v":9062.4588958450222},{"$f":"+F447+G442","v":9036.9379495940902},8976.5387681593638,8884.0626925838478,8781.7242034187384,8679.385714253629,8577.0472250885196,8474.7048879274716,8372.3702467583007,8270.0356055891298,8167.6971164240204,8065.3547792629734,7963.0124421019264,7860.6739529368169,7758.3431597635845,7656.0046705984751,7414.1186087347414,6923.6327692839495,6433.1469298331576,5942.6610903823657,5452.1752509315738,4961.6894114807819,4471.20357202999,3980.7177325791981,3490.2318931284062,2999.7460536776143,2509.2602142268224,2018.7743747760305,1528.2885353252389,1037.8026958744472,547.31685642365551,56.831016972863949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":5926.1498688431375},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":5961.0137676940076},{"$f":"IF(F441<>0,+E448+F441,0)","v":5969.0297080448772},{"$f":"IF(G441<>0,+F448+G441,0)","v":5952.2202208957469},5912.4380257466173,5851.528238597487,5784.1225279483569,5716.7168172992269,5649.3111066500969,5581.9028615009665,5514.4996853518369,5447.0965092027072,5379.6907985535772,5312.2825534044468,5244.8743082553165,5177.4685976061864,5110.0679559570563,5042.6622453079262,4883.3428921587965,4560.2821665096662,4237.2214408605359,3914.1607152114057,3591.0999895622754,3268.0392639131451,2944.9785382640148,2621.9178126148845,2298.8570869657542,1975.7963613166241,1652.7356356674941,1329.674910018364,1006.614184369234,683.55345872010389,360.49273307097383,37.432007421843764,-3.1974423109204508E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":3093.429187800145},{"$f":"+E451","v":3093.429187800145},{"$f":"+F451","v":3093.429187800145},3084.7177286983438,3064.100742412747,3032.5344539863604,2997.6016754703815,2962.6688969544025,2927.7361184384235,2892.8020264265065,2857.8705614064656,2822.9390963864248,2788.0063178704459,2753.0722258585288,2718.1381338466117,2683.2053553306328,2648.27520380653,2613.3424252905511,2530.7757165759472,2363.3506027742851,2195.9254889726235,2028.5003751709617,1861.0752613692998,1693.650147567638,1526.2250337659761,1358.7999199643143,1191.3748061626525,1023.9496923609906,856.52457855932892,689.09946475766719,521.67435095600558,354.24923715434403,186.82412335268248,19.399009551020981,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,{"$f":"+BR451","v":1.1155520951433573E-12},1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},8.7114591018013989,20.616986285596667,31.566288426386365,34.932778515978953,34.932778515978939,34.932778515978924,34.93409201191713,34.931465020040733,34.931465020040733,34.932778515978924,34.934092011917116,34.93409201191713,34.932778515978924,34.930151524102527,34.93277851597891,82.566708714603749,167.42511380166184,167.42511380166184,167.42511380166184,167.42511380166184,167.42511380166178,167.42511380166178,167.42511380166178,167.42511380166178,167.42511380166178,167.42511380166172,167.42511380166172,167.42511380166167,167.42511380166155,167.42511380166155,167.4251138016615,19.399009551019866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":3093.429187800145},"     End Excess Deferred",{"$f":"+E449-E450","v":3093.429187800145},{"$f":"+F449-F450","v":3093.429187800145},3084.7177286983438,3064.100742412747,3032.5344539863604,2997.6016754703815,2962.6688969544025,2927.7361184384235,2892.8020264265065,2857.8705614064656,2822.9390963864248,2788.0063178704459,2753.0722258585288,2718.1381338466117,2683.2053553306328,2648.27520380653,2613.3424252905511,2530.7757165759472,2363.3506027742851,2195.9254889726235,2028.5003751709617,1861.0752613692998,1693.650147567638,1526.2250337659761,1358.7999199643143,1191.3748061626525,1023.9496923609906,856.52457855932892,689.09946475766719,521.67435095600558,354.24923715434403,186.82412335268248,19.399009551020981,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,{"$f":"+BR449-BR450","v":1.1155520951433573E-12},1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12,1.1155520951433573E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":3093.4291878001432},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":8.7114591018013989},20.616986285596667,31.566288426386365,34.932778515978953,34.932778515978939,34.932778515978924,34.93409201191713,34.931465020040733,34.931465020040733,34.932778515978924,34.934092011917116,34.93409201191713,34.932778515978924,34.930151524102527,34.93277851597891,82.566708714603749,167.42511380166184,167.42511380166184,167.42511380166184,167.42511380166184,167.42511380166178,167.42511380166178,167.42511380166178,167.42511380166178,167.42511380166178,167.42511380166172,167.42511380166172,167.42511380166167,167.42511380166155,167.42511380166155,167.4251138016615,19.399009551019866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":27412.795240847703},"     Begin Cumulative Difference",{"$f":"+$C455","v":27412.795240847703},{"$f":"+E457","v":27689.002060647705},{"$f":"+F457","v":27832.378880447704},27852.875700247703,27759.742520047705,27561.469339847703,27265.956159647703,26954.452979447702,26642.969799247701,26331.476619047702,26019.993438847701,25708.4902586477,25396.967078447698,25085.463898247697,24773.960718047696,24462.437537847698,24150.924357647698,23839.361177447699,23527.8479972477,22624.6748170477,21129.841636847701,19635.008456647702,18140.175276447702,16645.342096247703,15150.508916047704,13655.675735847704,12160.842555647705,10666.009375447706,9171.1761952477063,7676.343015047707,6181.5098348477077,4686.6766546477083,3191.8434744477086,1697.0102942477088,202.17711404770898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":276.20681980000018},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":143.37681980000025},20.496819800000139,-93.133180199999742,-198.27318019999984,-295.51318019999985,-311.50318019999986,-311.48318019999988,-311.49318019999987,-311.48318019999988,-311.50318019999986,-311.52318019999984,-311.50318019999986,-311.50318019999986,-311.52318019999984,-311.51318019999985,-311.56318019999981,-311.51318019999985,-903.17318019999982,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":27689.002060647705},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":27832.378880447704},27852.875700247703,27759.742520047705,27561.469339847703,27265.956159647703,26954.452979447702,26642.969799247701,26331.476619047702,26019.993438847701,25708.4902586477,25396.967078447698,25085.463898247697,24773.960718047696,24462.437537847698,24150.924357647698,23839.361177447699,23527.8479972477,22624.6748170477,21129.841636847701,19635.008456647702,18140.175276447702,16645.342096247703,15150.508916047704,13655.675735847704,12160.842555647705,10666.009375447706,9171.1761952477063,7676.343015047707,6181.5098348477077,4686.6766546477083,3191.8434744477086,1697.0102942477088,202.17711404770898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":276.20681980000018},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":143.37681980000025},20.496819800000139,-93.133180199999742,-198.27318019999984,-295.51318019999985,-311.50318019999986,-311.48318019999988,-311.49318019999987,-311.48318019999988,-311.50318019999986,-311.52318019999984,-311.50318019999986,-311.50318019999986,-311.52318019999984,-311.51318019999985,-311.56318019999981,-311.51318019999985,-903.17318019999982,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-1494.8331801999998,-202.17711404770898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.38365963613936271,0.38365963613936266,0.38365963613936271,0.38365963613936271,0.38365963613936277,0.38365963613936277,0.38365963613936277,0.38365963613936277,0.38365963613936283,0.38365963613936283,0.38365963613936288,0.38365963613936288,0.38365963613936288,0.38365963613936283,0.38365963613936277,0.38365963613936271,0.38365963613936271,0.38365963613936266,0.38365963613936266,0.38365963613936266,0.38365963613936266,0.3836596361393626,0.3836596361393626,0.3836596361393626,0.38365963613936255,0.38365963613936249,0.38365963613936255,0.38365963613936255,0.38365963613936249,0.38365963613936244,0.38365963613936244,0.38365963613936244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":70.00461847831005},{"$f":"IF(F455=0,0,F458*$C460)","v":36.338854978310067},{"$f":"IF(G455=0,0,G458*$C460)","v":5.1949189783100351},-23.604604521689936,-50.252337521689959,-74.897815521689964,-78.950481021689967,-78.945412021689975,-78.947946521689971,-78.945412021689975,-78.950481021689967,-78.955550021689959,-78.950481021689967,-78.950481021689967,-78.955550021689959,-78.953015521689963,-78.965688021689957,-78.953015521689963,-228.90924252168998,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-378.86546952168993,-51.241789555391847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":70.00461847831005},{"$f":"+F458*F459","v":36.338854978310067},{"$f":"+G458*G459","v":5.1949189783100351},-35.731442028033598,-76.069416171726218,-113.37647918991787,-119.51119677178629,-119.50352357906353,-119.50736017542491,-119.50352357906353,-119.5111967717863,-119.51886996450909,-119.51119677178632,-119.51119677178633,-119.51886996450911,-119.51503336814773,-119.53421634995466,-119.51503336814768,-346.51109368636298,-573.5071540045783,-573.5071540045783,-573.5071540045783,-573.5071540045783,-573.5071540045783,-573.50715400457818,-573.50715400457818,-573.50715400457818,-573.50715400457807,-573.50715400457796,-573.50715400457807,-573.50715400457807,-573.50715400457796,-573.50715400457796,-573.50715400457796,-77.567198011250412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":10574.485764157002},"     Begin Cumulative DFIT",{"$f":"+C462","v":10574.485764157002},{"$f":"+E463","v":10644.490382635311},{"$f":"+F463","v":10680.829237613621},10686.024156591931,10650.292714563897,10574.223298392171,10460.846819202254,10341.335622430468,10221.832098851404,10102.324738675979,9982.8212150969157,9863.3100183251299,9743.7911483606204,9624.2799515888346,9504.7687548170488,9385.2498848525393,9265.7348514843907,9146.2006351344353,9026.6856017662867,8680.1745080799228,8106.6673540753445,7533.1602000707662,6959.6530460661879,6386.1458920616096,5812.6387380570313,5239.131584052453,4665.6244300478747,4092.1172760432964,3518.6101220387181,2945.1029680341403,2371.5958140295625,1798.0886600249844,1224.5815060204063,651.07435201582837,77.567198011250412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":10644.490382635311},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":10680.829237613621},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":10686.024156591931},10650.292714563897,10574.223298392171,10460.846819202254,10341.335622430468,10221.832098851404,10102.324738675979,9982.8212150969157,9863.3100183251299,9743.7911483606204,9624.2799515888346,9504.7687548170488,9385.2498848525393,9265.7348514843907,9146.2006351344353,9026.6856017662867,8680.1745080799228,8106.6673540753445,7533.1602000707662,6959.6530460661879,6386.1458920616096,5812.6387380570313,5239.131584052453,4665.6244300478747,4092.1172760432964,3518.6101220387181,2945.1029680341403,2371.5958140295625,1798.0886600249844,1224.5815060204063,651.07435201582837,77.567198011250412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38443026438152222},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38375552745571895},0.38365963613936271,0.38365963613936266,0.38365963613936271,0.38365963613936271,0.38365963613936277,0.38365963613936277,0.38365963613936277,0.38365963613936277,0.38365963613936283,0.38365963613936283,0.38365963613936288,0.38365963613936288,0.38365963613936288,0.38365963613936283,0.38365963613936277,0.38365963613936271,0.38365963613936271,0.38365963613936266,0.38365963613936266,0.38365963613936266,0.38365963613936266,0.3836596361393626,0.3836596361393626,0.3836596361393626,0.38365963613936255,0.38365963613936249,0.38365963613936255,0.38365963613936255,0.38365963613936249,0.38365963613936244,0.38365963613936244,0.38365963613936244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38443026438152222},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38375552745571895},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38365963613936271},0.38365963613936266,0.38365963613936271,0.38365963613936271,0.38365963613936277,0.38365963613936277,0.38365963613936277,0.38365963613936277,0.38365963613936283,0.38365963613936283,0.38365963613936288,0.38365963613936288,0.38365963613936288,0.38365963613936283,0.38365963613936277,0.38365963613936271,0.38365963613936271,0.38365963613936266,0.38365963613936266,0.38365963613936266,0.38365963613936266,0.3836596361393626,0.3836596361393626,0.3836596361393626,0.38365963613936255,0.38365963613936249,0.38365963613936255,0.38365963613936255,0.38365963613936249,0.38365963613936244,0.38365963613936244,0.38365963613936244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":10574.485764157002},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":10644.490382635311},{"$f":"+E466+F461","v":10680.829237613621},{"$f":"+F466+G461","v":10686.024156591931},10650.292714563897,10574.223298392171,10460.846819202254,10341.335622430468,10221.832098851404,10102.324738675979,9982.8212150969157,9863.3100183251299,9743.7911483606204,9624.2799515888346,9504.7687548170488,9385.2498848525393,9265.7348514843907,9146.2006351344353,9026.6856017662867,8680.1745080799228,8106.6673540753445,7533.1602000707662,6959.6530460661879,6386.1458920616096,5812.6387380570313,5239.131584052453,4665.6244300478747,4092.1172760432964,3518.6101220387181,2945.1029680341403,2371.5958140295625,1798.0886600249844,1224.5815060204063,651.07435201582837,77.567198011250412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":6947.7729537928508},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":7017.7775722711613},{"$f":"IF(F460<>0,+E467+F460,0)","v":7054.1164272494716},{"$f":"IF(G460<>0,+F467+G460,0)","v":7059.3113462277815},7035.7067417060916,6985.4544041844019,6910.5565886627119,6831.6061076410215,6752.6606956193318,6673.7127490976418,6594.7673370759521,6515.8168560542617,6436.8613060325715,6357.9108250108811,6278.9603439891907,6200.0047939675005,6121.0517784458107,6042.0860904241208,5963.133074902431,5734.2238323807414,5355.3583628590513,4976.4928933373612,4597.6274238156711,4218.761954293981,3839.8964847722909,3461.0310152506008,3082.1655457289107,2703.3000762072206,2324.4346066855305,1945.5691371638407,1566.7036676421508,1187.8381981204609,808.97272859877103,430.1072590770811,51.241789555391165,-6.8212102632969618E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":3626.7128103641508},{"$f":"+E470","v":3626.7128103641508},{"$f":"+F470","v":3626.7128103641508},3626.7128103641508,3614.5859728578071,3588.7688942077707,3550.2902305395428,3509.7295147894465,3469.1714032320729,3428.6119895783381,3388.0538780209645,3347.4931622708682,3306.9298423280488,3266.3691265779526,3225.8084108278563,3185.2450908850369,3144.6830730385791,3104.1145447103145,3063.5525268638567,2945.9506756991836,2751.3089912162955,2556.6673067334073,2362.0256222505191,2167.3839377676309,1972.7422532847424,1778.1005688018543,1583.4588843189661,1388.8171998360779,1194.1755153531897,999.5338308703017,804.8921463874135,610.25046190452531,415.60877742163728,220.96709293874926,26.325408455861236,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,{"$f":"+BR470","v":2.6716406864579767E-12},2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,12.126837506343662,25.817078650036258,38.47866366822791,40.560715750096321,40.55811155737355,40.559413653734936,40.55811155737355,40.560715750096335,40.563319942819135,40.56071575009635,40.560715750096364,40.563319942819149,40.562017846457763,40.568528328264705,40.562017846457721,117.60185116467301,194.64168448288837,194.64168448288837,194.64168448288837,194.64168448288837,194.64168448288837,194.64168448288825,194.64168448288825,194.64168448288825,194.64168448288814,194.64168448288802,194.64168448288814,194.64168448288814,194.64168448288802,194.64168448288802,194.64168448288802,26.325408455858565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":3626.7128103641508},"     End Excess Deferred",{"$f":"+E468-E469","v":3626.7128103641508},{"$f":"+F468-F469","v":3626.7128103641508},3626.7128103641508,3614.5859728578071,3588.7688942077707,3550.2902305395428,3509.7295147894465,3469.1714032320729,3428.6119895783381,3388.0538780209645,3347.4931622708682,3306.9298423280488,3266.3691265779526,3225.8084108278563,3185.2450908850369,3144.6830730385791,3104.1145447103145,3063.5525268638567,2945.9506756991836,2751.3089912162955,2556.6673067334073,2362.0256222505191,2167.3839377676309,1972.7422532847424,1778.1005688018543,1583.4588843189661,1388.8171998360779,1194.1755153531897,999.5338308703017,804.8921463874135,610.25046190452531,415.60877742163728,220.96709293874926,26.325408455861236,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,{"$f":"+BR468-BR469","v":2.6716406864579767E-12},2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12,2.6716406864579767E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":3626.7128103641494},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},12.126837506343662,25.817078650036258,38.47866366822791,40.560715750096321,40.55811155737355,40.559413653734936,40.55811155737355,40.560715750096335,40.563319942819135,40.56071575009635,40.560715750096364,40.563319942819149,40.562017846457763,40.568528328264705,40.562017846457721,117.60185116467301,194.64168448288837,194.64168448288837,194.64168448288837,194.64168448288837,194.64168448288837,194.64168448288825,194.64168448288825,194.64168448288825,194.64168448288814,194.64168448288802,194.64168448288814,194.64168448288814,194.64168448288802,194.64168448288802,194.64168448288802,26.325408455858565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":15916.699384789019},"     Begin Cumulative Difference",{"$f":"+$C474","v":15916.699384789019},{"$f":"+E476","v":16960.295025189018},{"$f":"+F476","v":17823.090665589018},18518.66630598902,19059.531946389019,19457.307586789018,19722.723227189017,19865.698867589017,19988.524507989016,20111.380148389017,20234.205788789019,20357.06142918902,20479.887069589022,20602.682709989022,20725.518350389022,20848.333990789022,20971.189631189023,21094.005271589023,21216.790911989025,21339.646552389026,20717.512192789025,19350.437833189026,17983.363473589026,16616.289113989027,15249.214754389028,13882.140394789029,12515.066035189029,11147.99167558903,9780.9173159890306,8413.8429563890313,7046.768596789032,5679.6942371890327,4312.6198775890334,2945.5455179890337,1578.4711583890339,211.39679878903416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":1043.5956404000003},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":862.79564040000014},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":695.57564040000034},540.8656404000003,397.77564040000016,265.41564040000026,142.9756404000002,122.82564040000034,122.85564040000031,122.82564040000034,122.85564040000031,122.82564040000034,122.79564040000014,122.83564040000033,122.81564040000035,122.85564040000031,122.81564040000035,122.78564040000015,122.85564040000031,-622.1343595999997,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":16960.295025189018},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":17823.090665589018},18518.66630598902,19059.531946389019,19457.307586789018,19722.723227189017,19865.698867589017,19988.524507989016,20111.380148389017,20234.205788789019,20357.06142918902,20479.887069589022,20602.682709989022,20725.518350389022,20848.333990789022,20971.189631189023,21094.005271589023,21216.790911989025,21339.646552389026,20717.512192789025,19350.437833189026,17983.363473589026,16616.289113989027,15249.214754389028,13882.140394789029,12515.066035189029,11147.99167558903,9780.9173159890306,8413.8429563890313,7046.768596789032,5679.6942371890327,4312.6198775890334,2945.5455179890337,1578.4711583890339,211.39679878903416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":1043.5956404000003},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":862.79564040000014},695.57564040000034,540.8656404000003,397.77564040000016,265.41564040000026,142.9756404000002,122.82564040000034,122.85564040000031,122.82564040000034,122.85564040000031,122.82564040000034,122.79564040000014,122.83564040000033,122.81564040000035,122.85564040000031,122.81564040000035,122.78564040000015,122.85564040000031,-622.1343595999997,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-1367.0743595999998,-211.39679878903416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.35212920368024275,0.35212920368024275,0.35212920368024275,0.3521292036802427,0.3521292036802427,0.35212920368024275,0.3521292036802427,0.35212920368024264,0.35212920368024264,0.35212920368024259,0.35212920368024259,0.35212920368024253,0.35212920368024248,0.35212920368024242,0.35212920368024248,0.35212920368024242,0.35212920368024231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":264.49931505938008},{"$f":"IF(F474=0,0,F477*$C479)","v":218.67555505938003},{"$f":"IF(G474=0,0,G477*$C479)","v":176.29364605938008},137.08239655938007,100.81623605938005,67.269594059380069,36.237176059380054,31.130158559380085,31.13776205938008,31.130158559380085,31.13776205938008,31.130158559380085,31.122555059380037,31.132693059380085,31.127624059380089,31.13776205938008,31.127624059380089,31.120020559380038,31.13776205938008,-157.67995344061993,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-346.48499644061997,-53.578518653080714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":264.49931505938008},{"$f":"+F477*F478","v":218.67555505938003},{"$f":"+G477*G478","v":176.29364605938008},137.08239655938007,100.81623605938005,67.269594059380069,36.237176059380054,31.130158559380085,31.13776205938008,31.130158559380085,31.13776205938008,31.130158559380085,31.122555059380037,31.132693059380085,31.127624059380089,31.13776205938008,31.127624059380089,31.120020559380038,31.13776205938008,-219.07167662806569,-481.38680561762573,-481.38680561762573,-481.38680561762567,-481.38680561762567,-481.38680561762573,-481.38680561762567,-481.38680561762561,-481.38680561762561,-481.3868056176255,-481.3868056176255,-481.38680561762544,-481.38680561762538,-481.38680561762527,-481.38680561762538,-481.38680561762527,-74.438986418135016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":6139.8667876823638},"     Begin Cumulative DFIT",{"$f":"+C481","v":6139.8667876823638},{"$f":"+E482","v":6404.3661027417438},{"$f":"+F482","v":6623.0416578011236},6799.3353038605037,6936.4177004198837,7037.2339364792633,7104.5035305386436,7140.7407065980233,7171.8708651574034,7203.0086272167837,7234.1387857761638,7265.2765478355441,7296.4067063949242,7327.5292614543041,7358.6619545136846,7389.7895785730643,7420.9273406324446,7452.0549646918244,7483.1749852512048,7514.3127473105851,7295.2410706825194,6813.8542650648933,6332.4674594472672,5851.080653829642,5369.6938482120167,4888.3070425943906,4406.9202369767645,3925.5334313591388,3444.1466257415132,2962.7598201238875,2481.3730145062618,1999.9862088886364,1518.5994032710109,1037.2125976533857,555.82579203576029,74.438986418135016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":6404.3661027417438},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":6623.0416578011236},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":6799.3353038605037},6936.4177004198837,7037.2339364792633,7104.5035305386436,7140.7407065980233,7171.8708651574034,7203.0086272167837,7234.1387857761638,7265.2765478355441,7296.4067063949242,7327.5292614543041,7358.6619545136846,7389.7895785730643,7420.9273406324446,7452.0549646918244,7483.1749852512048,7514.3127473105851,7295.2410706825194,6813.8542650648933,6332.4674594472672,5851.080653829642,5369.6938482120167,4888.3070425943906,4406.9202369767645,3925.5334313591388,3444.1466257415132,2962.7598201238875,2481.3730145062618,1999.9862088886364,1518.5994032710109,1037.2125976533857,555.82579203576029,74.438986418135016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.37760935722109401},{"$f":"IF(G474=0,0,+G481/G474)","v":0.37159894330719018},0.3671611762701058,0.36393431485782335,0.36167562778610507,0.36021919735428004,0.35945076758654465,0.35879941324788378,0.35815585872627281,0.35752027340674358,0.35689220534640675,0.35627182325773166,0.35565898696782916,0.35505321652790223,0.3544546812151963,0.3538629649123865,0.35327833044247914,0.35270060473766879,0.35212920368024275,0.35212920368024275,0.35212920368024275,0.3521292036802427,0.3521292036802427,0.35212920368024275,0.3521292036802427,0.35212920368024264,0.35212920368024264,0.35212920368024259,0.35212920368024259,0.35212920368024253,0.35212920368024248,0.35212920368024242,0.35212920368024248,0.35212920368024242,0.35212920368024231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37760935722109401},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37159894330719018},{"$f":"IF(G476=0,0,+G482/G476)","v":0.3671611762701058},0.36393431485782335,0.36167562778610507,0.36021919735428004,0.35945076758654465,0.35879941324788378,0.35815585872627281,0.35752027340674358,0.35689220534640675,0.35627182325773166,0.35565898696782916,0.35505321652790223,0.3544546812151963,0.3538629649123865,0.35327833044247914,0.35270060473766879,0.35212920368024275,0.35212920368024275,0.35212920368024275,0.3521292036802427,0.3521292036802427,0.35212920368024275,0.3521292036802427,0.35212920368024264,0.35212920368024264,0.35212920368024259,0.35212920368024259,0.35212920368024253,0.35212920368024248,0.35212920368024242,0.35212920368024248,0.35212920368024242,0.35212920368024231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":6139.8667876823638},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":6404.3661027417438},{"$f":"+E485+F480","v":6623.0416578011236},{"$f":"+F485+G480","v":6799.3353038605037},6936.4177004198837,7037.2339364792633,7104.5035305386436,7140.7407065980233,7171.8708651574034,7203.0086272167837,7234.1387857761638,7265.2765478355441,7296.4067063949242,7327.5292614543041,7358.6619545136846,7389.7895785730643,7420.9273406324446,7452.0549646918244,7483.1749852512048,7514.3127473105851,7295.2410706825194,6813.8542650648933,6332.4674594472672,5851.080653829642,5369.6938482120167,4888.3070425943906,4406.9202369767645,3925.5334313591388,3444.1466257415132,2962.7598201238875,2481.3730145062618,1999.9862088886364,1518.5994032710109,1037.2125976533857,555.82579203576029,74.438986418135016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":4034.0874590747771},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":4298.5867741341572},{"$f":"IF(F479<>0,+E486+F479,0)","v":4517.262329193537},{"$f":"IF(G479<>0,+F486+G479,0)","v":4693.5559752529171},4830.638371812297,4931.4546078716767,4998.724201931057,5034.9613779904366,5066.0915365498167,5097.229298609197,5128.3594571685771,5159.4972192279574,5190.6273777873375,5221.7499328467175,5252.8826259060979,5284.0102499654777,5315.148012024858,5346.2756360842377,5377.3956566436182,5408.5334187029985,5250.8534652623784,4904.3684688217581,4557.8834723811378,4211.3984759405175,3864.9134794998977,3518.4284830592778,3171.943486618658,2825.4584901780381,2478.9734937374183,2132.4884972967984,1786.0035008561786,1439.5185044155587,1093.0335079749389,746.54851153431889,400.06351509369892,53.578518653078959,-1.7550405573274475E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":2105.7793286075866},{"$f":"+E489","v":2105.7793286075866},{"$f":"+F489","v":2105.7793286075866},2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2044.387605420141,1909.4857962431352,1774.5839870661293,1639.6821778891235,1504.7803687121177,1369.8785595351119,1234.9767503581061,1100.0749411811005,965.1731320040949,830.27132282708931,695.36951365008372,560.46770447307824,425.56589529607282,290.66408611906752,155.7622769420621,20.860467765056796,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,{"$f":"+BR489","v":2.4940050025179517E-12},2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.391723187445763,134.90180917700576,134.90180917700576,134.9018091770057,134.9018091770057,134.90180917700576,134.9018091770057,134.90180917700565,134.90180917700565,134.90180917700553,134.90180917700553,134.90180917700548,134.90180917700542,134.9018091770053,134.90180917700542,134.9018091770053,20.860467765054302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":2105.7793286075866},"     End Excess Deferred",{"$f":"+E487-E488","v":2105.7793286075866},{"$f":"+F487-F488","v":2105.7793286075866},2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2105.7793286075866,2044.387605420141,1909.4857962431352,1774.5839870661293,1639.6821778891235,1504.7803687121177,1369.8785595351119,1234.9767503581061,1100.0749411811005,965.1731320040949,830.27132282708931,695.36951365008372,560.46770447307824,425.56589529607282,290.66408611906752,155.7622769420621,20.860467765056796,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,{"$f":"+BR487-BR488","v":2.4940050025179517E-12},2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12,2.4940050025179517E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":2105.7793286075839},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.391723187445763,134.90180917700576,134.90180917700576,134.9018091770057,134.9018091770057,134.90180917700576,134.9018091770057,134.90180917700565,134.90180917700565,134.90180917700553,134.90180917700553,134.90180917700548,134.90180917700542,134.9018091770053,134.90180917700542,134.9018091770053,20.860467765054302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":11575.039454999998},{"$f":"SUM(E493:CI493)","v":11575.039454999989},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":8.428763251440003},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":17.807790579931211},33.898029497956472,62.57915197208834,88.565608150605556,104.5936832583898,106.6757353402582,106.6731311475354,106.67442373983499,106.67049585524123,106.67574364067598,106.67701653298097,106.67704883619638,106.67969242890838,120.48781594026903,164.6958972410992,192.36230166737511,272.46757964705625,434.36581805232964,572.79737455799068,646.3074605475507,646.3074605475507,646.30746054755082,646.3074605475507,646.30746054755059,646.30746054755048,646.30746054755048,646.30746054755036,646.30746054755014,646.30746054755014,577.20612212123376,572.97364029610981,504.30179716014578,348.94250321091329,161.22721763286387,20.860467765054302,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":8.428763251440003},{"$f":"SUM(F498:F518)","v":17.807790579931211},33.898029497956472,62.57915197208834,88.565608150605556,104.59368325838979,106.67573534025819,106.67313114753541,106.67442373983499,106.67049585524121,106.67574364067598,106.67701653298099,106.67704883619638,106.67969242890838,120.48781594026904,164.6958972410992,192.36230166737508,272.46757964705625,434.36581805232964,572.79737455799068,646.3074605475507,646.30746054755082,646.3074605475507,646.30746054755059,646.30746054755059,646.30746054755059,646.30746054755059,646.30746054755036,646.30746054755014,646.30746054755014,577.20612212123376,572.97364029610981,504.30179716014578,348.94250321091329,161.22721763286387,20.860467765054302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":8.428763251440003},{"$f":"+F395","v":13.29475725144},15.311009251439998,15.311009251439998,15.313655251439993,15.313655251439993,15.313655251439993,15.31365525144,15.312332251440001,15.313655251439993,15.31365525144,15.312332251440001,15.313655251439993,15.31365525144,29.125775251440011,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251439988,73.333820251440017,73.333820251440045,73.333820251440017,73.333820251440017,73.333820251440017,73.333820251440017,73.333820251439988,73.333820251439988,73.333820251439988,4.2324818251237346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":4.5130333284912112},9.8755611447150784,14.524318928708016,15.868585822742936,15.868585822742936,15.868585822742936,15.868585822742936,15.868585822742929,15.867264026386945,15.86990761909891,15.868585822742922,15.868585822742922,15.871229415454888,15.865942230030953,15.86990761909891,43.527174571691489,76.005032834554811,76.005032834554811,76.005032834554783,76.005032834554754,76.005032834554783,76.005032834554811,76.005032834554811,76.005032834554811,76.005032834554811,76.005032834554868,76.005032834554868,76.005032834554868,76.005032834554811,76.005032834554868,76.005032834554811,7.3331896985909388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},8.7114591018013989,20.616986285596667,31.566288426386365,34.932778515978953,34.932778515978939,34.932778515978924,34.93409201191713,34.931465020040733,34.931465020040733,34.932778515978924,34.934092011917116,34.93409201191713,34.932778515978924,34.930151524102527,34.93277851597891,82.566708714603749,167.42511380166184,167.42511380166184,167.42511380166184,167.42511380166184,167.42511380166178,167.42511380166178,167.42511380166178,167.42511380166178,167.42511380166178,167.42511380166172,167.42511380166172,167.42511380166167,167.42511380166155,167.42511380166155,167.4251138016615,19.399009551019866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,12.126837506343662,25.817078650036258,38.47866366822791,40.560715750096321,40.55811155737355,40.559413653734936,40.55811155737355,40.560715750096335,40.563319942819135,40.56071575009635,40.560715750096364,40.563319942819149,40.562017846457763,40.568528328264705,40.562017846457721,117.60185116467301,194.64168448288837,194.64168448288837,194.64168448288837,194.64168448288837,194.64168448288837,194.64168448288825,194.64168448288825,194.64168448288825,194.64168448288814,194.64168448288802,194.64168448288814,194.64168448288814,194.64168448288802,194.64168448288802,194.64168448288802,26.325408455858565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.391723187445763,134.90180917700576,134.90180917700576,134.9018091770057,134.9018091770057,134.90180917700576,134.9018091770057,134.90180917700565,134.90180917700565,134.90180917700553,134.90180917700553,134.90180917700548,134.90180917700542,134.9018091770053,134.90180917700542,134.9018091770053,20.860467765054302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"383","index":17,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":7042.4758530000026}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":7042.475852999999},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":7042.475852999999}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":111402.66},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101400.66},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.3000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":31922.030000000002},0.28654638946682243,31922.030000000002,6,1053.4269900000002,6320.5619400000014,25601.468059999999,26233.772511772193,0.25871402130688492]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11905.36},0.10686782523864331,11905.36,4,392.87688000000003,1571.5075200000001,10333.852480000001,10589.077723792569,0.10442809468688437]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":14038.36},0.12601458528907658,14038.36,3,463.26588000000004,1389.7976400000002,12648.56236,12960.956253584642,0.12781924943668652]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":42346.770000000004},0.38012350872052786,42346.770000000004,2,1397.4434100000003,2794.8868200000006,39551.883180000004,40528.734653988795,0.39968906172789004]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11190.14},0.10044769128492981,11190.14,1,369.27461999999997,369.27461999999997,10820.865379999999,11088.118856861811,0.1093495728416542]
["Total",{"$f":"SUM(B11:B31)","v":111402.66},null,{"$f":"SUM(D11:D31)","v":111402.66},null,{"$f":"SUM(F11:F31)","v":3676.2877800000006},{"$f":"SUM(G11:G31)","v":12446.028540000003},{"$f":"SUM(H11:H31)","v":98956.631460000004},{"$f":"SUM(I11:I31)","v":101400.66}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,{"$f":"+$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,{"$f":"+K23","v":0},{"$f":"+L23","v":0},{"$f":"+M23","v":0},{"$f":"+N23","v":0},{"$f":"+O23","v":0},{"$f":"+P23","v":0},{"$f":"+Q23","v":0},{"$f":"+R23","v":0},{"$f":"+S23","v":0},{"$f":"+T23","v":0},{"$f":"+U23","v":0},{"$f":"+V23","v":0},{"$f":"+W23","v":0},{"$f":"+X23","v":0},{"$f":"+Y23","v":0},{"$f":"+Z23","v":0},{"$f":"+AA23","v":0},{"$f":"+AB23","v":0},{"$f":"+AC23","v":0},{"$f":"+AD23","v":0},{"$f":"+AE23","v":0},{"$f":"+AF23","v":0},{"$f":"+AG23","v":0},{"$f":"+AH23","v":0},{"$f":"+AI23","v":0},{"$f":"+AJ23","v":0},{"$f":"+AK23","v":0},{"$f":"+AL23","v":0},{"$f":"+AM23","v":0},{"$f":"+AN23","v":0},{"$f":"+AO23","v":0},{"$f":"+AP23","v":0},{"$f":"+AQ23","v":0},{"$f":"+AR23","v":0},{"$f":"+AS23","v":0},{"$f":"+AT23","v":0},{"$f":"+AU23","v":0},{"$f":"+AV23","v":0},{"$f":"+AW23","v":0},{"$f":"+AX23","v":0},{"$f":"+AY23","v":0},{"$f":"+AZ23","v":0},{"$f":"+BA23","v":0},{"$f":"+BB23","v":0},{"$f":"+BC23","v":0},{"$f":"+BD23","v":0},{"$f":"+BE23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+K24","v":0},{"$f":"+L24","v":0},{"$f":"+M24","v":0},{"$f":"+N24","v":0},{"$f":"+O24","v":0},{"$f":"+P24","v":0},{"$f":"+Q24","v":0},{"$f":"+R24","v":0},{"$f":"+S24","v":0},{"$f":"+T24","v":0},{"$f":"+U24","v":0},{"$f":"+V24","v":0},{"$f":"+W24","v":0},{"$f":"+X24","v":0},{"$f":"+Y24","v":0},{"$f":"+Z24","v":0},{"$f":"+AA24","v":0},{"$f":"+AB24","v":0},{"$f":"+AC24","v":0},{"$f":"+AD24","v":0},{"$f":"+AE24","v":0},{"$f":"+AF24","v":0},{"$f":"+AG24","v":0},{"$f":"+AH24","v":0},{"$f":"+AI24","v":0},{"$f":"+AJ24","v":0},{"$f":"+AK24","v":0},{"$f":"+AL24","v":0},{"$f":"+AM24","v":0},{"$f":"+AN24","v":0},{"$f":"+AO24","v":0},{"$f":"+AP24","v":0},{"$f":"+AQ24","v":0},{"$f":"+AR24","v":0},{"$f":"+AS24","v":0},{"$f":"+AT24","v":0},{"$f":"+AU24","v":0},{"$f":"+AV24","v":0},{"$f":"+AW24","v":0},{"$f":"+AX24","v":0},{"$f":"+AY24","v":0},{"$f":"+AZ24","v":0},{"$f":"+BA24","v":0},{"$f":"+BB24","v":0},{"$f":"+BC24","v":0},{"$f":"+BD24","v":0},{"$f":"+BE24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,26233.772511772193,null,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,{"$f":"+$F26","v":1053.4269900000002},1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,{"$f":"+$F26","v":1053.4269900000002},1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002,1053.4269900000002]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,10589.077723792569,null,{"$f":"+$F28","v":392.87688000000003},392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003,392.87688000000003]
[2015,null,12960.956253584642,null,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004,463.26588000000004]
[2016,null,40528.734653988795,null,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003,1397.4434100000003]
[2017,null,11088.118856861811,null,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997,369.27461999999997]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":101400.66},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":3676.2877800000006},3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,{"$f":"SUM(BQ38:BQ58)","v":3676.2877800000006},3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006,3676.2877800000006]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10518.49},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":788.88},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":729.73},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.91},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.9},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.91},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.89},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.91},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.89},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.9},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.88},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.88},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.9},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.87},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.9},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":457.14},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4655.5600000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.18},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":322.99},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":298.76},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.36},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.39999999999998},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.39},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.39999999999998},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.39},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.39999999999998},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.39},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.39},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.39},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.39},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.39999999999998},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.39},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.38},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":223.56},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5836.869999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":437.77},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":404.94},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":374.57},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":346.48},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":320.48},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.08999999999997},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.08999999999997},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.10000000000002},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.08},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.08999999999997},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.08999999999997},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.07},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.08999999999997},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.07},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.07},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.08999999999997},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":313.07},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":195.63},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18850.91},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1413.83},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1307.79},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1209.7},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1118.97},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1035.05},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":957.42},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.67},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.67},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.67},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.67},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.65},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.64},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.67},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.64},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.66},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.63},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.62},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":944.65},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":472.31},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8307.7200000000012},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":623.08000000000004},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":576.35},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":533.12},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":493.14},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":456.15},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":421.94},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":390.29},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.1},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.1},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.1},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.09},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.1},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.09},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.09},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.1},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.09},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.1},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.07},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385.07},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":192.55},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":48169.55},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":3612.74},{"$f":"SUM(F67:F88)","v":3341.7999999999997},{"$f":"SUM(G67:G88)","v":3128.06},2946.85,2788.9900000000002,2669.73,2625.3599999999997,2620.15,2620.1499999999996,2620.1299999999997,2620.1,2620.1,2620.11,2620.1,2365.3599999999997,1908.1899999999998,1866.35,1525.35,857.38,192.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":15715.282511772193},"     Begin Cumulative Difference",{"$f":"+$C379","v":15715.282511772193},{"$f":"+E381","v":15450.735521772192},{"$f":"+F381","v":15127.038531772192},14785.521541772192,14443.994551772192,14102.477561772192,13760.940571772191,13419.423581772191,13077.886591772191,12736.35960177219,12394.812611772189,12053.265621772189,11711.738631772188,11370.181641772188,11028.654651772187,10432.367661772187,9378.9406717721868,8325.5136817721868,7272.0866917721869,6218.659701772187,5165.232711772187,4111.8057217721871,3058.3787317721872,2004.951741772187,951.52475177218685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-264.54699000000016},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-323.69699000000014},-341.51699000000019,-341.52699000000018,-341.51699000000019,-341.53699000000017,-341.51699000000019,-341.53699000000017,-341.52699000000018,-341.54699000000016,-341.54699000000016,-341.52699000000018,-341.55699000000016,-341.52699000000018,-596.28699000000017,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":15450.735521772192},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":15127.038531772192},14785.521541772192,14443.994551772192,14102.477561772192,13760.940571772191,13419.423581772191,13077.886591772191,12736.35960177219,12394.812611772189,12053.265621772189,11711.738631772188,11370.181641772188,11028.654651772187,10432.367661772187,9378.9406717721868,8325.5136817721868,7272.0866917721869,6218.659701772187,5165.232711772187,4111.8057217721871,3058.3787317721872,2004.951741772187,951.52475177218685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-264.54699000000016},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-323.69699000000014},-341.51699000000019,-341.52699000000018,-341.51699000000019,-341.53699000000017,-341.51699000000019,-341.53699000000017,-341.52699000000018,-341.54699000000016,-341.54699000000016,-341.52699000000018,-341.55699000000016,-341.52699000000018,-596.28699000000017,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-1053.4269900000002,-951.52475177218685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38574999999999998},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-67.049434615500047},{"$f":"IF(F379=0,0,F382*$C384)","v":-82.041002115500035},{"$f":"IF(G379=0,0,G382*$C384)","v":-86.557481115500053},-86.560015615500049,-86.557481115500053,-86.562550115500045,-86.557481115500053,-86.562550115500045,-86.560015615500049,-86.565084615500041,-86.565084615500041,-86.560015615500049,-86.567619115500037,-86.560015615500049,-151.12893761550004,-266.99107061550006,-266.99107061550006,-266.99107061550006,-266.99107061550006,-266.99107061550006,-266.99107061550006,-266.99107061550006,-266.99107061550006,-266.99107061550006,-241.16394833666075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-102.04900139250006},{"$f":"+F382*F383","v":-124.86611389250005},{"$f":"+G382*G383","v":-131.74017889250007},-131.74403639250008,-131.7401788925001,-131.74789389250009,-131.7401788925001,-131.74789389250009,-131.74403639250013,-131.75175139250013,-131.75175139250013,-131.74403639250013,-131.75560889250013,-131.74403639250013,-230.01770639250023,-406.35946139250035,-406.35946139250035,-406.35946139250035,-406.35946139250035,-406.35946139250041,-406.35946139250035,-406.35946139250035,-406.35946139250029,-406.35946139250024,-367.05067299612125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":6062.1702289161231},"     Begin Cumulative DFIT",{"$f":"+C386","v":6062.1702289161231},{"$f":"+E387","v":5960.121227523623},{"$f":"+F387","v":5835.2551136311231},5703.5149347386232,5571.7708983461234,5440.0307194536235,5308.2828255611239,5176.542646668624,5044.7947527761244,4913.0507163836246,4781.2989649911242,4649.5472135986238,4517.803177206124,4386.0475683136237,4254.303531921124,4024.2858255286237,3617.9263641361235,3211.5669027436234,2805.2074413511232,2398.847979958623,1992.4885185661226,1586.1290571736222,1179.7695957811218,773.41013438862149,367.05067299612125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":5960.121227523623},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":5835.2551136311231},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":5703.5149347386232},5571.7708983461234,5440.0307194536235,5308.2828255611239,5176.542646668624,5044.7947527761244,4913.0507163836246,4781.2989649911242,4649.5472135986238,4517.803177206124,4386.0475683136237,4254.303531921124,4024.2858255286237,3617.9263641361235,3211.5669027436234,2805.2074413511232,2398.847979958623,1992.4885185661226,1586.1290571736222,1179.7695957811218,773.41013438862149,367.05067299612125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38574999999999998},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38574999999999998},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":6062.1702289161231},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":5960.121227523623},{"$f":"+E390+F385","v":5835.2551136311231},{"$f":"+F390+G385","v":5703.5149347386232},5571.7708983461234,5440.0307194536235,5308.2828255611239,5176.542646668624,5044.7947527761244,4913.0507163836246,4781.2989649911242,4649.5472135986238,4517.803177206124,4386.0475683136237,4254.303531921124,4024.2858255286237,3617.9263641361235,3211.5669027436234,2805.2074413511232,2398.847979958623,1992.4885185661226,1586.1290571736222,1179.7695957811218,773.41013438862149,367.05067299612125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":3983.0383526086625},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":3915.9889179931624},{"$f":"IF(F384<>0,+E391+F384,0)","v":3833.9479158776626},{"$f":"IF(G384<>0,+F391+G384,0)","v":3747.3904347621624},3660.8304191466623,3574.2729380311621,3487.7103879156621,3401.1529068001619,3314.5903566846619,3228.0303410691618,3141.4652564536618,3054.9001718381619,2968.3401562226618,2881.772537107162,2795.2125214916618,2644.0835838761618,2377.0925132606617,2110.1014426451616,1843.1103720296614,1576.1193014141613,1309.1282307986612,1042.1371601831611,775.14608956766097,508.1550189521609,241.16394833666084,8.5265128291212022E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":2079.1318763074605},{"$f":"+E394","v":2044.1323095304606},{"$f":"+F394","v":2001.3071977534605},1956.1244999764606,1910.9404791994605,1865.7577814224605,1820.5724376454605,1775.3897398684603,1730.2043960914602,1685.0203753144601,1639.8337085374601,1594.6470417604601,1549.46302098346,1504.27503120646,1459.0910104294599,1380.2022416524596,1240.8338508754593,1101.4654600984591,962.09706932145878,822.72867854445849,683.3602877674582,543.99189699045792,404.62350621345763,265.2551154364574,125.88672465945723,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,{"$f":"+BR394","v":-3.2684965844964609E-12},-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":34.999566777000013},{"$f":"+F384-F385","v":42.825111777000018},45.182697777000016,45.184020777000029,45.182697777000044,45.185343777000043,45.182697777000044,45.185343777000043,45.184020777000086,45.186666777000084,45.186666777000084,45.184020777000086,45.187989777000098,45.184020777000086,78.888768777000195,139.36839077700029,139.36839077700029,139.36839077700029,139.36839077700029,139.36839077700034,139.36839077700029,139.36839077700029,139.36839077700023,139.36839077700017,125.8867246594605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":2079.1318763074605},"     End Excess Deferred",{"$f":"+E392-E393","v":2044.1323095304606},{"$f":"+F392-F393","v":2001.3071977534605},1956.1244999764606,1910.9404791994605,1865.7577814224605,1820.5724376454605,1775.3897398684603,1730.2043960914602,1685.0203753144601,1639.8337085374601,1594.6470417604601,1549.46302098346,1504.27503120646,1459.0910104294599,1380.2022416524596,1240.8338508754593,1101.4654600984591,962.09706932145878,822.72867854445849,683.3602877674582,543.99189699045792,404.62350621345763,265.2551154364574,125.88672465945723,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,{"$f":"+BR392-BR393","v":-3.2684965844964609E-12},-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12,-3.2684965844964609E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":2079.1318763074642},{"$f":"+E384-E385","v":34.999566777000013},{"$f":"+F384-F385","v":42.825111777000018},{"$f":"+G384-G385","v":45.182697777000016},45.184020777000029,45.182697777000044,45.185343777000043,45.182697777000044,45.185343777000043,45.184020777000086,45.186666777000084,45.186666777000084,45.184020777000086,45.187989777000098,45.184020777000086,78.888768777000195,139.36839077700029,139.36839077700029,139.36839077700029,139.36839077700029,139.36839077700034,139.36839077700029,139.36839077700029,139.36839077700023,139.36839077700017,125.8867246594605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":5933.5177237925682},"     Begin Cumulative Difference",{"$f":"+$C417","v":5933.5177237925682},{"$f":"+E419","v":5889.8208437925678},{"$f":"+F419","v":5819.9339637925677},5725.8170837925682,5609.300203792568,5481.8233237925679,5354.3364437925675,5226.8595637925673,5099.3726837925669,4971.8958037925668,4844.4089237925664,4716.922043792566,4589.4351637925656,4461.9482837925652,4334.4714037925651,4206.9845237925647,4079.4876437925645,3910.1707637925647,3517.2938837925649,3124.4170037925651,2731.5401237925653,2338.6632437925655,1945.7863637925655,1552.9094837925654,1160.0326037925654,767.15572379256537,374.27884379256534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-43.696880000000021},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-69.886880000000019},-94.116880000000037,-116.51688000000001,-127.47688000000005,-127.48688000000004,-127.47688000000005,-127.48688000000004,-127.47688000000005,-127.48688000000004,-127.48688000000004,-127.48688000000004,-127.48688000000004,-127.47688000000005,-127.48688000000004,-127.49688000000003,-169.31688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":5889.8208437925678},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":5819.9339637925677},5725.8170837925682,5609.300203792568,5481.8233237925679,5354.3364437925675,5226.8595637925673,5099.3726837925669,4971.8958037925668,4844.4089237925664,4716.922043792566,4589.4351637925656,4461.9482837925652,4334.4714037925651,4206.9845237925647,4079.4876437925645,3910.1707637925647,3517.2938837925649,3124.4170037925651,2731.5401237925653,2338.6632437925655,1945.7863637925655,1552.9094837925654,1160.0326037925654,767.15572379256537,374.27884379256534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-43.696880000000021},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-69.886880000000019},-94.116880000000037,-116.51688000000001,-127.47688000000005,-127.48688000000004,-127.47688000000005,-127.48688000000004,-127.47688000000005,-127.48688000000004,-127.48688000000004,-127.48688000000004,-127.48688000000004,-127.47688000000005,-127.48688000000004,-127.49688000000003,-169.31688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-392.87688000000003,-374.27884379256534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38575000000000004},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-11.074974236000006},{"$f":"IF(F417=0,0,F420*$C422)","v":-17.712829736000007},{"$f":"IF(G417=0,0,G420*$C422)","v":-23.853923236000011},-29.531203236000003,-32.309015236000015,-32.311549736000011,-32.309015236000015,-32.311549736000011,-32.309015236000015,-32.311549736000011,-32.311549736000011,-32.311549736000011,-32.311549736000011,-32.309015236000015,-32.311549736000011,-32.314084236000006,-42.913363236000009,-99.574645236000009,-99.574645236000009,-99.574645236000009,-99.574645236000009,-99.574645236000009,-99.574645236000009,-99.574645236000009,-99.574645236000009,-99.574645236000009,-94.860972959225691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-16.856071460000006},{"$f":"+F420*F421","v":-26.958863960000009},{"$f":"+G420*G421","v":-36.305586460000015},-44.946386460000006,-49.174206460000008,-49.178063960000017,-49.174206460000015,-49.178063960000017,-49.174206460000022,-49.178063960000024,-49.178063960000031,-49.178063960000031,-49.178063960000031,-49.174206460000029,-49.178063960000031,-49.181921460000034,-65.313986460000038,-151.55225646000008,-151.55225646000005,-151.55225646000005,-151.55225646000002,-151.55225646,-151.55225646,-151.55225646,-151.55225646000002,-151.55225646000002,-144.37806399298211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":2288.854461952983},"     Begin Cumulative DFIT",{"$f":"+C424","v":2288.854461952983},{"$f":"+E425","v":2271.9983904929832},{"$f":"+F425","v":2245.039526532983},2208.7339400729829,2163.7875536129827,2114.6133471529829,2065.4352831929828,2016.2610767329827,1967.0830127729828,1917.9088063129827,1868.7307423529828,1819.5526783929827,1770.3746144329825,1721.1965504729824,1672.0223440129823,1622.8442800529824,1573.6623585929824,1508.3483721329824,1356.7961156729823,1205.2438592129822,1053.6916027529821,902.13934629298205,750.58708983298209,599.03483337298212,447.48257691298215,295.93032045298213,144.37806399298211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":2271.9983904929832},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":2245.039526532983},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":2208.7339400729829},2163.7875536129827,2114.6133471529829,2065.4352831929828,2016.2610767329827,1967.0830127729828,1917.9088063129827,1868.7307423529828,1819.5526783929827,1770.3746144329825,1721.1965504729824,1672.0223440129823,1622.8442800529824,1573.6623585929824,1508.3483721329824,1356.7961156729823,1205.2438592129822,1053.6916027529821,902.13934629298205,750.58708983298209,599.03483337298212,447.48257691298215,295.93032045298213,144.37806399298211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38575000000000004},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38575000000000004},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999998},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":2288.854461952983},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":2271.9983904929832},{"$f":"+E428+F423","v":2245.039526532983},{"$f":"+F428+G423","v":2208.7339400729829},2163.7875536129827,2114.6133471529829,2065.4352831929828,2016.2610767329827,1967.0830127729828,1917.9088063129827,1868.7307423529828,1819.5526783929827,1770.3746144329825,1721.1965504729824,1672.0223440129823,1622.8442800529824,1573.6623585929824,1508.3483721329824,1356.7961156729823,1205.2438592129822,1053.6916027529821,902.13934629298205,750.58708983298209,599.03483337298212,447.48257691298215,295.93032045298213,144.37806399298211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":1503.8500670952264},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":1492.7750928592263},{"$f":"IF(F422<>0,+E429+F422,0)","v":1475.0622631232263},{"$f":"IF(G422<>0,+F429+G422,0)","v":1451.2083398872264},1421.6771366512264,1389.3681214152264,1357.0565716792264,1324.7475564432264,1292.4360067072264,1260.1269914712263,1227.8154417352264,1195.5038919992264,1163.1923422632265,1130.8807925272265,1098.5717772912265,1066.2602275552265,1033.9461433192264,991.03278008322638,891.45813484722635,791.88348961122631,692.30884437522627,592.73419913922623,493.1595539032262,393.58490866722616,294.01026343122612,194.43561819522611,94.860972959226103,4.1211478674085811E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":785.00439485775655},{"$f":"+E432","v":779.2232976337566},{"$f":"+F432","v":769.97726340975657},757.52560018575662,742.11041696175664,725.24522573775664,708.37871151375668,691.51352028975668,674.64700606575673,657.78181484175673,640.91530061775666,624.04878639375659,607.18227216975652,590.31575794575645,573.45056672175645,556.58405249775637,539.71621527375635,517.31559204975633,465.33798082575629,413.36036960175625,361.3827583777562,309.40514715375616,257.42753592975617,205.44992470575619,153.4723134817562,101.49470225775619,49.517091033756174,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,{"$f":"+BR432","v":-2.4158453015843406E-13},-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":5.7810972239999998},{"$f":"+F422-F423","v":9.2460342240000024},12.451663224000004,15.415183224000003,16.865191223999993,16.866514224000007,16.865191224,16.866514224000007,16.865191224000007,16.866514224000014,16.866514224000021,16.866514224000021,16.866514224000021,16.865191224000014,16.866514224000021,16.867837224000027,22.400623224000029,51.977611224000071,51.977611224000043,51.977611224000043,51.977611224000015,51.977611223999986,51.977611223999986,51.977611223999986,51.977611224000015,51.977611224000015,49.517091033756415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":785.00439485775655},"     End Excess Deferred",{"$f":"+E430-E431","v":779.2232976337566},{"$f":"+F430-F431","v":769.97726340975657},757.52560018575662,742.11041696175664,725.24522573775664,708.37871151375668,691.51352028975668,674.64700606575673,657.78181484175673,640.91530061775666,624.04878639375659,607.18227216975652,590.31575794575645,573.45056672175645,556.58405249775637,539.71621527375635,517.31559204975633,465.33798082575629,413.36036960175625,361.3827583777562,309.40514715375616,257.42753592975617,205.44992470575619,153.4723134817562,101.49470225775619,49.517091033756174,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,{"$f":"+BR430-BR431","v":-2.4158453015843406E-13},-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":785.00439485775667},{"$f":"+E422-E423","v":5.7810972239999998},{"$f":"+F422-F423","v":9.2460342240000024},{"$f":"+G422-G423","v":12.451663224000004},15.415183224000003,16.865191223999993,16.866514224000007,16.865191224,16.866514224000007,16.865191224000007,16.866514224000014,16.866514224000021,16.866514224000021,16.866514224000021,16.865191224000014,16.866514224000021,16.867837224000027,22.400623224000029,51.977611224000071,51.977611224000043,51.977611224000043,51.977611224000015,51.977611223999986,51.977611223999986,51.977611223999986,51.977611224000015,51.977611224000015,49.517091033756415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":7124.0862535846427},"     Begin Cumulative Difference",{"$f":"+$C436","v":7124.0862535846427},{"$f":"+E438","v":7098.5903735846423},{"$f":"+F438","v":7040.264493584642},6951.5686135846418,6834.7827335846414,6691.996853584641,6541.8209735846413,6391.6450935846415,6241.4792135846419,6091.2933335846419,5941.1174535846421,5790.9415735846424,5640.7456935846421,5490.5698135846424,5340.3739335846421,5190.1780535846419,5040.0021735846422,4889.8062935846419,4622.1704135846421,4158.9045335846422,3695.6386535846423,3232.3727735846423,2769.1068935846424,2305.8410135846425,1842.5751335846426,1379.3092535846426,916.04337358464261,452.77749358464257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-25.495880000000056},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-58.325880000000041},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-88.695880000000045},-116.78588000000002,-142.78588000000002,-150.17588000000006,-150.17588000000006,-150.16588000000002,-150.18588000000005,-150.17588000000006,-150.17588000000006,-150.19588000000005,-150.17588000000006,-150.19588000000005,-150.19588000000005,-150.17588000000006,-150.19588000000005,-267.63588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":7098.5903735846423},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":7040.264493584642},6951.5686135846418,6834.7827335846414,6691.996853584641,6541.8209735846413,6391.6450935846415,6241.4792135846419,6091.2933335846419,5941.1174535846421,5790.9415735846424,5640.7456935846421,5490.5698135846424,5340.3739335846421,5190.1780535846419,5040.0021735846422,4889.8062935846419,4622.1704135846421,4158.9045335846422,3695.6386535846423,3232.3727735846423,2769.1068935846424,2305.8410135846425,1842.5751335846426,1379.3092535846426,916.04337358464261,452.77749358464257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":-25.495880000000056},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-58.325880000000041},-88.695880000000045,-116.78588000000002,-142.78588000000002,-150.17588000000006,-150.17588000000006,-150.16588000000002,-150.18588000000005,-150.17588000000006,-150.17588000000006,-150.19588000000005,-150.17588000000006,-150.19588000000005,-150.19588000000005,-150.17588000000006,-150.19588000000005,-267.63588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-463.26588000000004,-452.77749358464257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.38574999999999993},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38574999999999998},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-6.4619307860000141},{"$f":"IF(F436=0,0,F439*$C441)","v":-14.782694286000011},{"$f":"IF(G436=0,0,G439*$C441)","v":-22.479970786000013},-29.599381286000007,-36.189081286000004,-38.06207678600002,-38.06207678600002,-38.059542286000003,-38.064611286000016,-38.06207678600002,-38.06207678600002,-38.067145786000012,-38.06207678600002,-38.067145786000012,-38.067145786000012,-38.06207678600002,-38.067145786000012,-67.832313786000014,-117.41473728600002,-117.41473728600002,-117.41473728600002,-117.41473728600002,-117.41473728600002,-117.41473728600002,-117.41473728600002,-117.41473728600002,-117.41473728600002,-114.75645574902767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":-9.8350357100000192},{"$f":"+F439*F440","v":-22.499208210000013},{"$f":"+G439*G440","v":-34.214435710000018},-45.050153210000005,-55.079653210000004,-57.930345710000033,-57.930345710000033,-57.926488210000002,-57.934203210000007,-57.930345710000019,-57.930345710000019,-57.938060710000009,-57.930345710000012,-57.938060710000009,-57.938060710000009,-57.930345710000012,-57.938060710000009,-103.24054070999999,-178.70481320999997,-178.70481320999997,-178.70481320999997,-178.70481321,-178.70481321,-178.70481321,-178.70481320999997,-178.70481320999997,-178.70481320999997,-174.65891815027581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":2748.1162723202756},"     Begin Cumulative DFIT",{"$f":"+C443","v":2748.1162723202756},{"$f":"+E444","v":2738.2812366102758},{"$f":"+F444","v":2715.7820284002755},2681.5675926902754,2636.5174394802752,2581.4377862702754,2523.5074405602754,2465.5770948502754,2407.6506066402753,2349.7164034302755,2291.7860577202755,2233.8557120102755,2175.9176513002753,2117.9873055902754,2060.0492448802752,2002.1111841702752,1944.1808384602753,1886.2427777502753,1783.0022370402753,1604.2974238302754,1425.5926106202755,1246.8877974102757,1068.1829842002758,889.47817099027577,710.77335778027577,532.06854457027578,353.36373136027578,174.65891815027581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":2738.2812366102758},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":2715.7820284002755},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":2681.5675926902754},2636.5174394802752,2581.4377862702754,2523.5074405602754,2465.5770948502754,2407.6506066402753,2349.7164034302755,2291.7860577202755,2233.8557120102755,2175.9176513002753,2117.9873055902754,2060.0492448802752,2002.1111841702752,1944.1808384602753,1886.2427777502753,1783.0022370402753,1604.2974238302754,1425.5926106202755,1246.8877974102757,1068.1829842002758,889.47817099027577,710.77335778027577,532.06854457027578,353.36373136027578,174.65891815027581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999993},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38574999999999998},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38574999999999998},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":2748.1162723202756},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":2738.2812366102758},{"$f":"+E447+F442","v":2715.7820284002755},{"$f":"+F447+G442","v":2681.5675926902754},2636.5174394802752,2581.4377862702754,2523.5074405602754,2465.5770948502754,2407.6506066402753,2349.7164034302755,2291.7860577202755,2233.8557120102755,2175.9176513002753,2117.9873055902754,2060.0492448802752,2002.1111841702752,1944.1808384602753,1886.2427777502753,1783.0022370402753,1604.2974238302754,1425.5926106202755,1246.8877974102757,1068.1829842002758,889.47817099027577,710.77335778027577,532.06854457027578,353.36373136027578,174.65891815027581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":1805.5996609710278},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":1799.1377301850277},{"$f":"IF(F441<>0,+E448+F441,0)","v":1784.3550358990278},{"$f":"IF(G441<>0,+F448+G441,0)","v":1761.8750651130279},1732.2756838270279,1696.086602541028,1658.024525755028,1619.9624489690279,1581.902906683028,1543.8382953970281,1505.7762186110281,1467.714141825028,1429.646996039028,1391.5849192530279,1353.5177734670278,1315.4506276810278,1277.3885508950277,1239.3214051090276,1171.4890913230277,1054.0743540370277,936.65961675102767,819.24487946502768,701.83014217902769,584.4154048930277,467.00066760702771,349.58593032102772,232.1711930350277,114.75645574902768,1.4210854715202004E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":942.5166113492478},{"$f":"+E451","v":939.14350642524778},{"$f":"+F451","v":931.42699250124781},919.6925275772478,904.24175565324776,885.35118372924774,865.48291480524767,845.61464588124761,825.74769995724762,805.8781080332476,786.00983910924765,766.1415701852477,746.27065526124773,726.40238633724778,706.5314714132478,686.66055648924782,666.79228756524788,646.9213726412479,611.51314571724788,550.22306979324799,488.93299386924804,427.64291794524809,366.35284202124808,305.06276609724807,243.77269017324809,182.48261424924814,121.19253832524819,59.902462401248243,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,{"$f":"+BR451","v":9.9475983006414026E-14},9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":3.3731049240000051},{"$f":"+F441-F442","v":7.7165139240000027},11.734464924000005,15.450771923999998,18.890571924,19.868268924000013,19.868268924000013,19.866945923999999,19.869591923999991,19.868268923999999,19.868268923999999,19.870914923999997,19.868268923999992,19.870914923999997,19.870914923999997,19.868268923999992,19.870914923999997,35.408226923999976,61.29007592399995,61.29007592399995,61.29007592399995,61.290075923999979,61.290075923999979,61.290075923999979,61.29007592399995,61.29007592399995,61.29007592399995,59.902462401248144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":942.5166113492478},"     End Excess Deferred",{"$f":"+E449-E450","v":939.14350642524778},{"$f":"+F449-F450","v":931.42699250124781},919.6925275772478,904.24175565324776,885.35118372924774,865.48291480524767,845.61464588124761,825.74769995724762,805.8781080332476,786.00983910924765,766.1415701852477,746.27065526124773,726.40238633724778,706.5314714132478,686.66055648924782,666.79228756524788,646.9213726412479,611.51314571724788,550.22306979324799,488.93299386924804,427.64291794524809,366.35284202124808,305.06276609724807,243.77269017324809,182.48261424924814,121.19253832524819,59.902462401248243,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,{"$f":"+BR449-BR450","v":9.9475983006414026E-14},9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":942.5166113492478},{"$f":"+E441-E442","v":3.3731049240000051},{"$f":"+F441-F442","v":7.7165139240000027},{"$f":"+G441-G442","v":11.734464924000005},15.450771923999998,18.890571924,19.868268924000013,19.868268924000013,19.866945923999999,19.869591923999991,19.868268923999999,19.868268923999999,19.870914923999997,19.868268923999992,19.870914923999997,19.870914923999997,19.868268923999992,19.870914923999997,35.408226923999976,61.29007592399995,61.29007592399995,61.29007592399995,61.290075923999979,61.290075923999979,61.290075923999979,61.29007592399995,61.29007592399995,61.29007592399995,59.902462401248144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":21677.824653988795},"     Begin Cumulative Difference",{"$f":"+$C455","v":21677.824653988795},{"$f":"+E457","v":21694.211243988793},{"$f":"+F457","v":21604.557833988794},21416.814423988795,21138.341013988796,20775.947603988796,20335.924193988794,19883.150783988793,19430.377373988791,18977.603963988789,18524.830553988788,18072.037143988786,17619.233733988785,17166.460323988784,16713.656913988783,16260.873503988783,15808.060093988783,15355.236683988782,14902.443273988782,13977.309863988781,12579.866453988781,11182.423043988782,9784.9796339887816,8387.5362239887818,6990.0928139887819,5592.6494039887821,4195.2059939887822,2797.7625839887819,1400.3191739887816,2.8757639887812729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":16.386589999999615},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":-89.653410000000349},-187.74341000000027,-278.47341000000029,-362.39341000000036,-440.02341000000035,-452.77341000000035,-452.77341000000035,-452.77341000000035,-452.77341000000035,-452.79341000000034,-452.80341000000033,-452.77341000000035,-452.80341000000033,-452.78341000000034,-452.81341000000032,-452.82341000000031,-452.79341000000034,-925.13341000000037,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":21694.211243988793},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":21604.557833988794},21416.814423988795,21138.341013988796,20775.947603988796,20335.924193988794,19883.150783988793,19430.377373988791,18977.603963988789,18524.830553988788,18072.037143988786,17619.233733988785,17166.460323988784,16713.656913988783,16260.873503988783,15808.060093988783,15355.236683988782,14902.443273988782,13977.309863988781,12579.866453988781,11182.423043988782,9784.9796339887816,8387.5362239887818,6990.0928139887819,5592.6494039887821,4195.2059939887822,2797.7625839887819,1400.3191739887816,2.8757639887812729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":16.386589999999615},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":-89.653410000000349},-187.74341000000027,-278.47341000000029,-362.39341000000036,-440.02341000000035,-452.77341000000035,-452.77341000000035,-452.77341000000035,-452.77341000000035,-452.79341000000034,-452.80341000000033,-452.77341000000035,-452.80341000000033,-452.78341000000034,-452.81341000000032,-452.82341000000031,-452.79341000000034,-925.13341000000037,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-1397.4434100000003,-2.8757639887812729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38565006800281337},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38565006800281337},0.38565006800281343,0.38565006800281337,0.38565006800281337,0.38565006800281337,0.38565006800281343,0.38565006800281343,0.38565006800281343,0.38565006800281343,0.38565006800281348,0.38565006800281348,0.38565006800281348,0.38565006800281348,0.38565006800281348,0.38565006800281354,0.38565006800281348,0.38565006800281348,0.38565006800281354,0.38565006800281348,0.38565006800281343,0.38565006800281343,0.38565006800281337,0.38565006800281332,0.38565006800281326,0.38565006800281326,0.38565006800281326,0.38565006800281321,0.3856500680028101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":4.1531812354999023},{"$f":"IF(F455=0,0,F458*$C460)","v":-22.722656764500091},{"$f":"IF(G455=0,0,G458*$C460)","v":-47.583567264500068},-70.579085764500078,-91.848609764500097,-111.52393326450009,-114.75542076450009,-114.75542076450009,-114.75542076450009,-114.75542076450009,-114.76048976450009,-114.76302426450009,-114.75542076450009,-114.76302426450009,-114.7579552645001,-114.76555876450008,-114.76809326450008,-114.76048976450009,-234.47506276450011,-354.18203226450009,-354.18203226450009,-354.18203226450009,-354.18203226450009,-354.18203226450009,-354.18203226450009,-354.18203226450009,-354.18203226450009,-354.18203226450009,-354.18203226450009,-0.72886238295661365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":4.1531812354999023},{"$f":"+F458*F459","v":-34.574843663184247},{"$f":"+G458*G459","v":-72.403258833580182},-107.39328950347546,-139.75704321027158,-169.69505798932997,-174.61209635636584,-174.61209635636587,-174.61209635636587,-174.61209635636587,-174.6198093577259,-174.62366585840596,-174.6120963563659,-174.62366585840596,-174.61595285704593,-174.62752235908599,-174.63137885976604,-174.61980935772593,-356.77776247817485,-538.92414609658374,-538.92414609658374,-538.92414609658363,-538.92414609658363,-538.92414609658351,-538.9241460965834,-538.9241460965834,-538.9241460965834,-538.9241460965834,-538.92414609658329,-1.1090385778335303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":8362.2208602761766},"     Begin Cumulative DFIT",{"$f":"+C462","v":8362.2208602761766},{"$f":"+E463","v":8366.3740415116772},{"$f":"+F463","v":8331.7991978484933},8259.3959390149139,8152.002649511438,8012.2456063011668,7842.5505483118368,7667.9384519554706,7493.3263555991043,7318.7142592427381,7144.1021628863718,6969.4823535286459,6794.8586876702402,6620.246591313874,6445.6229254554682,6271.0069725984222,6096.3794502393366,5921.7480713795703,5747.1282620218444,5390.3504995436697,4851.4263534470856,4312.5022073505015,3773.5780612539179,3234.6539151573343,2695.7297690607506,2156.805622964167,1617.8814768675836,1078.9573307710002,540.03318467441682,1.1090385778335303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":8366.3740415116772},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":8331.7991978484933},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":8259.3959390149139},8152.002649511438,8012.2456063011668,7842.5505483118368,7667.9384519554706,7493.3263555991043,7318.7142592427381,7144.1021628863718,6969.4823535286459,6794.8586876702402,6620.246591313874,6445.6229254554682,6271.0069725984222,6096.3794502393366,5921.7480713795703,5747.1282620218444,5390.3504995436697,4851.4263534470856,4312.5022073505015,3773.5780612539179,3234.6539151573343,2695.7297690607506,2156.805622964167,1617.8814768675836,1078.9573307710002,540.03318467441682,1.1090385778335303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999993},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38565006800281337},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38565006800281337},0.38565006800281343,0.38565006800281337,0.38565006800281337,0.38565006800281337,0.38565006800281343,0.38565006800281343,0.38565006800281343,0.38565006800281343,0.38565006800281348,0.38565006800281348,0.38565006800281348,0.38565006800281348,0.38565006800281348,0.38565006800281354,0.38565006800281348,0.38565006800281348,0.38565006800281354,0.38565006800281348,0.38565006800281343,0.38565006800281343,0.38565006800281337,0.38565006800281332,0.38565006800281326,0.38565006800281326,0.38565006800281326,0.38565006800281321,0.3856500680028101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38565006800281337},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38565006800281337},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38565006800281343},0.38565006800281337,0.38565006800281337,0.38565006800281337,0.38565006800281343,0.38565006800281343,0.38565006800281343,0.38565006800281343,0.38565006800281348,0.38565006800281348,0.38565006800281348,0.38565006800281348,0.38565006800281348,0.38565006800281354,0.38565006800281348,0.38565006800281348,0.38565006800281354,0.38565006800281348,0.38565006800281343,0.38565006800281343,0.38565006800281337,0.38565006800281332,0.38565006800281326,0.38565006800281326,0.38565006800281326,0.38565006800281321,0.3856500680028101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":8362.2208602761766},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":8366.3740415116772},{"$f":"+E466+F461","v":8331.7991978484933},{"$f":"+F466+G461","v":8259.3959390149139},8152.002649511438,8012.2456063011668,7842.5505483118368,7667.9384519554706,7493.3263555991043,7318.7142592427381,7144.1021628863718,6969.4823535286459,6794.8586876702402,6620.246591313874,6445.6229254554682,6271.0069725984222,6096.3794502393366,5921.7480713795703,5747.1282620218444,5390.3504995436697,4851.4263534470856,4312.5022073505015,3773.5780612539179,3234.6539151573343,2695.7297690607506,2156.805622964167,1617.8814768675836,1078.9573307710002,540.03318467441682,1.1090385778335303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":5494.2446585534599},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":5498.3978397889596},{"$f":"IF(F460<>0,+E467+F460,0)","v":5475.6751830244593},{"$f":"IF(G460<>0,+F467+G460,0)","v":5428.0916157599595},5357.5125299954598,5265.6639202309598,5154.1399869664601,5039.3845662019603,4924.6291454374605,4809.8737246729606,4695.1183039084608,4580.3578141439611,4465.5947898794611,4350.8393691149613,4236.0763448504613,4121.3183895859611,4006.5528308214612,3891.7847375569609,3777.0242477924608,3542.5491850279604,3188.3671527634606,2834.1851204989607,2480.0030882344608,2125.821055969961,1771.6390237054609,1417.4569914409608,1063.2749591764607,709.0929269119606,354.91089464746051,0.72886238296041483,3.801181591711611E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":2867.9762017227167},{"$f":"+E470","v":2867.9762017227167},{"$f":"+F470","v":2856.1240148240327},2831.3043232549526,2794.4901195159773,2746.5816860702057,2688.4105613453758,2628.5538857535098,2568.6972101616439,2508.8405345697779,2448.983858977912,2389.1245393846862,2329.2638977907804,2269.4072221989145,2209.5465806050088,2149.6885830124629,2089.8266194178768,2029.9633338226108,1970.104014229385,1847.8013145157104,1663.0592006836268,1478.3170868515431,1293.5749730194595,1108.832859187376,924.0907453552926,739.34863152320929,554.60651769112599,369.86440385904268,185.12229002695938,0.38017619487618504,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,{"$f":"+BR470","v":-7.3163697322797816E-13},-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":11.852186898684156},24.819691569080113,36.81420373897538,47.908433445771479,58.17112472482988,59.856675591865752,59.85667559186578,59.85667559186578,59.85667559186578,59.859319593225806,59.860641593905868,59.856675591865809,59.860641593905868,59.857997592545829,59.861963594585902,59.863285595265964,59.859319593225834,122.30269971367474,184.74211383208365,184.74211383208365,184.74211383208353,184.74211383208353,184.74211383208342,184.74211383208331,184.74211383208331,184.74211383208331,184.74211383208331,184.74211383208319,0.38017619487691667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":2867.9762017227167},"     End Excess Deferred",{"$f":"+E468-E469","v":2867.9762017227167},{"$f":"+F468-F469","v":2856.1240148240327},2831.3043232549526,2794.4901195159773,2746.5816860702057,2688.4105613453758,2628.5538857535098,2568.6972101616439,2508.8405345697779,2448.983858977912,2389.1245393846862,2329.2638977907804,2269.4072221989145,2209.5465806050088,2149.6885830124629,2089.8266194178768,2029.9633338226108,1970.104014229385,1847.8013145157104,1663.0592006836268,1478.3170868515431,1293.5749730194595,1108.832859187376,924.0907453552926,739.34863152320929,554.60651769112599,369.86440385904268,185.12229002695938,0.38017619487618504,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,{"$f":"+BR468-BR469","v":-7.3163697322797816E-13},-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13,-7.3163697322797816E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":2867.9762017227172},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":11.852186898684156},{"$f":"+G460-G461","v":24.819691569080113},36.81420373897538,47.908433445771479,58.17112472482988,59.856675591865752,59.85667559186578,59.85667559186578,59.85667559186578,59.859319593225806,59.860641593905868,59.856675591865809,59.860641593905868,59.857997592545829,59.861963594585902,59.863285595265964,59.859319593225834,122.30269971367474,184.74211383208365,184.74211383208365,184.74211383208353,184.74211383208353,184.74211383208342,184.74211383208331,184.74211383208331,184.74211383208331,184.74211383208331,184.74211383208319,0.38017619487691667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":2780.3988568618097},"     Begin Cumulative Difference",{"$f":"+$C474","v":2780.3988568618097},{"$f":"+E476","v":3034.2042368618099},{"$f":"+F476","v":3241.2796168618102},3405.1249968618104,3528.9903768618105,3615.8657568618105,3668.5311368618104,3689.5465168618102,3705.3718968618105,3721.1972768618107,3737.0226568618109,3752.8380368618109,3768.6634168618111,3784.4787968618111,3800.2941768618111,3816.1195568618114,3831.9349368618114,3847.7603168618116,3863.5556968618116,3879.3510768618116,3702.6264568618117,3333.3518368618115,2964.0772168618114,2594.8025968618113,2225.5279768618111,1856.2533568618112,1486.9787368618113,1117.7041168618114,748.42949686181146,379.15487686181149,9.8802568618115174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":253.80538000000007},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":207.07538000000005},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":163.84538000000003},123.86538000000002,86.875380000000007,52.665380000000027,21.01538000000005,15.825380000000052,15.825380000000052,15.825380000000052,15.815380000000005,15.825380000000052,15.815380000000005,15.815380000000005,15.825380000000052,15.815380000000005,15.825380000000052,15.795380000000023,15.795380000000023,-176.72461999999996,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":3034.2042368618099},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":3241.2796168618102},3405.1249968618104,3528.9903768618105,3615.8657568618105,3668.5311368618104,3689.5465168618102,3705.3718968618105,3721.1972768618107,3737.0226568618109,3752.8380368618109,3768.6634168618111,3784.4787968618111,3800.2941768618111,3816.1195568618114,3831.9349368618114,3847.7603168618116,3863.5556968618116,3879.3510768618116,3702.6264568618117,3333.3518368618115,2964.0772168618114,2594.8025968618113,2225.5279768618111,1856.2533568618112,1486.9787368618113,1117.7041168618114,748.42949686181146,379.15487686181149,9.8802568618115174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":253.80538000000007},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":207.07538000000005},163.84538000000003,123.86538000000002,86.875380000000007,52.665380000000027,21.01538000000005,15.825380000000052,15.825380000000052,15.825380000000052,15.815380000000005,15.825380000000052,15.815380000000005,15.815380000000005,15.825380000000052,15.815380000000005,15.825380000000052,15.795380000000023,15.795380000000023,-176.72461999999996,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-369.27461999999997,-9.8802568618115174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.34827172700398784,0.34827172700398784,0.3482717270039879,0.34827172700398795,0.34827172700398795,0.34827172700398801,0.34827172700398801,0.34827172700398801,0.34827172700398806,0.34827172700398801,0.34827172700398801,0.34827172700398912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":64.326973561000017},{"$f":"IF(F474=0,0,F477*$C479)","v":52.483255061000015},{"$f":"IF(G474=0,0,G477*$C479)","v":41.52661156100001},31.393680561000004,22.018565061000004,13.348040561000007,5.3263480610000125,4.0109425610000136,4.0109425610000136,4.0109425610000136,4.0084080610000017,4.0109425610000136,4.0084080610000017,4.0084080610000017,4.0109425610000136,4.0084080610000017,4.0109425610000136,4.0033390610000064,4.0033390610000064,-44.790854938999992,-93.592652438999991,-93.592652438999991,-93.592652438999991,-93.592652438999991,-93.592652438999991,-93.592652438999991,-93.592652438999991,-93.592652438999991,-93.592652438999991,-93.592652438999991,-2.5041511016261291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":64.326973561000017},{"$f":"+F477*F478","v":52.483255061000015},{"$f":"+G477*G478","v":41.52661156100001},31.393680561000004,22.018565061000004,13.348040561000007,5.3263480610000125,4.0109425610000136,4.0109425610000136,4.0109425610000136,4.0084080610000017,4.0109425610000136,4.0084080610000017,4.0084080610000017,4.0109425610000136,4.0084080610000017,4.0109425610000136,4.0033390610000064,4.0033390610000064,-61.548188611523479,-128.60790964614134,-128.60790964614137,-128.60790964614137,-128.60790964614137,-128.60790964614139,-128.60790964614139,-128.60790964614139,-128.60790964614142,-128.60790964614139,-128.60790964614139,-3.4410141205061109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":1072.538859034443},"     Begin Cumulative DFIT",{"$f":"+C481","v":1072.538859034443},{"$f":"+E482","v":1136.865832595443},{"$f":"+F482","v":1189.3490876564429},1230.8756992174428,1262.269379778443,1284.2879448394428,1297.6359854004429,1302.962333461443,1306.9732760224431,1310.9842185834432,1314.9951611444433,1319.0035692054432,1323.0145117664433,1327.0229198274433,1331.0313278884432,1335.0422704494433,1339.0506785104433,1343.0616210714434,1347.0649601324433,1351.0682991934432,1289.5201105819197,1160.9122009357784,1032.3042912896371,903.69638164349578,775.08847199735442,646.48056235121305,517.87265270507169,389.26474305893032,260.6568334127889,132.0489237666475,3.4410141205061109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":1136.865832595443},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":1189.3490876564429},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":1230.8756992174428},1262.269379778443,1284.2879448394428,1297.6359854004429,1302.962333461443,1306.9732760224431,1310.9842185834432,1314.9951611444433,1319.0035692054432,1323.0145117664433,1327.0229198274433,1331.0313278884432,1335.0422704494433,1339.0506785104433,1343.0616210714434,1347.0649601324433,1351.0682991934432,1289.5201105819197,1160.9122009357784,1032.3042912896371,903.69638164349578,775.08847199735442,646.48056235121305,517.87265270507169,389.26474305893032,260.6568334127889,132.0489237666475,3.4410141205061109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.37468335808906211},{"$f":"IF(G474=0,0,+G481/G474)","v":0.36693813192456515},0.36147739080116809,0.35768569618513057,0.35518131235991157,0.35372085910942713,0.35314972382288701,0.35272391338892528,0.3523017246989476,0.35188311174134518,0.3514682904643594,0.35105669183588845,0.3506487923588964,0.35024428792709306,0.34984288373483674,0.34944504553802985,0.34905022934662122,0.34865938679921249,0.34827172700398784,0.34827172700398784,0.3482717270039879,0.34827172700398795,0.34827172700398795,0.34827172700398801,0.34827172700398801,0.34827172700398801,0.34827172700398806,0.34827172700398801,0.34827172700398801,0.34827172700398912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37468335808906211},{"$f":"IF(F476=0,0,+F482/F476)","v":0.36693813192456515},{"$f":"IF(G476=0,0,+G482/G476)","v":0.36147739080116809},0.35768569618513057,0.35518131235991157,0.35372085910942713,0.35314972382288701,0.35272391338892528,0.3523017246989476,0.35188311174134518,0.3514682904643594,0.35105669183588845,0.3506487923588964,0.35024428792709306,0.34984288373483674,0.34944504553802985,0.34905022934662122,0.34865938679921249,0.34827172700398784,0.34827172700398784,0.3482717270039879,0.34827172700398795,0.34827172700398795,0.34827172700398801,0.34827172700398801,0.34827172700398801,0.34827172700398806,0.34827172700398801,0.34827172700398801,0.34827172700398912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":1072.538859034443},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":1136.865832595443},{"$f":"+E485+F480","v":1189.3490876564429},{"$f":"+F485+G480","v":1230.8756992174428},1262.269379778443,1284.2879448394428,1297.6359854004429,1302.962333461443,1306.9732760224431,1310.9842185834432,1314.9951611444433,1319.0035692054432,1323.0145117664433,1327.0229198274433,1331.0313278884432,1335.0422704494433,1339.0506785104433,1343.0616210714434,1347.0649601324433,1351.0682991934432,1289.5201105819197,1160.9122009357784,1032.3042912896371,903.69638164349578,775.08847199735442,646.48056235121305,517.87265270507169,389.26474305893032,260.6568334127889,132.0489237666475,3.4410141205061109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":704.69209027162572},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":769.01906383262576},{"$f":"IF(F479<>0,+E486+F479,0)","v":821.50231889362578},{"$f":"IF(G479<>0,+F486+G479,0)","v":863.02893045462577},894.42261101562576,916.44117607662577,929.78921663762583,935.1155646986258,939.12650725962578,943.13744982062576,947.14839238162574,951.15680044262569,955.16774300362567,959.17615106462563,963.18455912562558,967.19550168662556,971.20390974762552,975.2148523086255,979.21819136962552,983.22153043062553,938.43067549162549,844.83802305262554,751.2453706136256,657.65271817462565,564.0600657356257,470.46741329662569,376.87476085762569,283.28210841862568,189.68945597962568,96.096803540625686,2.5041511016256948,-4.3431924723336124E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":367.84676876281731},{"$f":"+E489","v":367.84676876281731},{"$f":"+F489","v":367.84676876281731},367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,351.08943509029382,316.07417788315246,281.0589206760111,246.04366346886974,211.02840626172838,176.01314905458696,140.99789184744554,105.98263464030414,70.96737743316271,35.952120226021307,0.93686301887990453,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,{"$f":"+BR489","v":-7.7271522513910895E-14},-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.757333672523487,35.015257207141346,35.015257207141374,35.015257207141374,35.015257207141374,35.015257207141403,35.015257207141403,35.015257207141403,35.015257207141431,35.015257207141403,35.015257207141403,0.9368630188799818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":367.84676876281731},"     End Excess Deferred",{"$f":"+E487-E488","v":367.84676876281731},{"$f":"+F487-F488","v":367.84676876281731},367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,367.84676876281731,351.08943509029382,316.07417788315246,281.0589206760111,246.04366346886974,211.02840626172838,176.01314905458696,140.99789184744554,105.98263464030414,70.96737743316271,35.952120226021307,0.93686301887990453,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,{"$f":"+BR487-BR488","v":-7.7271522513910895E-14},-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14,-7.7271522513910895E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":367.84676876281742},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.757333672523487,35.015257207141346,35.015257207141374,35.015257207141374,35.015257207141374,35.015257207141403,35.015257207141403,35.015257207141403,35.015257207141431,35.015257207141403,35.015257207141403,0.9368630188799818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":7042.475852999999},{"$f":"SUM(E493:CI493)","v":7042.4758530000026},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":44.153768925000016},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":71.639846823684181},94.188517494080131,112.86417966397541,128.84689437077151,140.09125164982996,141.7728335168658,141.77547951686583,141.77547951686586,141.77812551686588,141.7807695182259,141.78209151890596,141.77944851686593,141.78076851890597,175.48419551754603,235.96646051958621,241.50321452026628,286.61354851822614,374.93877763867499,454.13552542960747,472.39344896422529,472.39344896422512,472.39344896422506,472.39344896422489,458.91178284668513,333.02505818722466,330.56453799698107,279.65983344047288,219.75737103922461,35.39543340201832,0.9368630188799818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":44.153768925000016},{"$f":"SUM(F498:F518)","v":71.639846823684181},94.188517494080145,112.86417966397541,128.84689437077151,140.09125164982993,141.7728335168658,141.77547951686583,141.77547951686586,141.77812551686588,141.7807695182259,141.78209151890599,141.77944851686593,141.78076851890597,175.48419551754603,235.96646051958624,241.50321452026628,286.6135485182262,374.93877763867499,454.13552542960747,472.39344896422523,472.39344896422512,472.39344896422512,472.39344896422489,458.91178284668518,333.02505818722466,330.56453799698107,279.65983344047288,219.75737103922461,35.39543340201832,0.9368630188799818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":34.999566777000013},{"$f":"+F395","v":42.825111777000018},45.182697777000016,45.184020777000029,45.182697777000044,45.185343777000043,45.182697777000044,45.185343777000043,45.184020777000086,45.186666777000084,45.186666777000084,45.184020777000086,45.187989777000098,45.184020777000086,78.888768777000195,139.36839077700029,139.36839077700029,139.36839077700029,139.36839077700029,139.36839077700034,139.36839077700029,139.36839077700029,139.36839077700023,139.36839077700017,125.8867246594605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":5.7810972239999998},{"$f":"+F433","v":9.2460342240000024},12.451663224000004,15.415183224000003,16.865191223999993,16.866514224000007,16.865191224,16.866514224000007,16.865191224000007,16.866514224000014,16.866514224000021,16.866514224000021,16.866514224000021,16.865191224000014,16.866514224000021,16.867837224000027,22.400623224000029,51.977611224000071,51.977611224000043,51.977611224000043,51.977611224000015,51.977611223999986,51.977611223999986,51.977611223999986,51.977611224000015,51.977611224000015,49.517091033756415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":3.3731049240000051},{"$f":"+F452","v":7.7165139240000027},11.734464924000005,15.450771923999998,18.890571924,19.868268924000013,19.868268924000013,19.866945923999999,19.869591923999991,19.868268923999999,19.868268923999999,19.870914923999997,19.868268923999992,19.870914923999997,19.870914923999997,19.868268923999992,19.870914923999997,35.408226923999976,61.29007592399995,61.29007592399995,61.29007592399995,61.290075923999979,61.290075923999979,61.290075923999979,61.29007592399995,61.29007592399995,61.29007592399995,59.902462401248144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":11.852186898684156},24.819691569080113,36.81420373897538,47.908433445771479,58.17112472482988,59.856675591865752,59.85667559186578,59.85667559186578,59.85667559186578,59.859319593225806,59.860641593905868,59.856675591865809,59.860641593905868,59.857997592545829,59.861963594585902,59.863285595265964,59.859319593225834,122.30269971367474,184.74211383208365,184.74211383208365,184.74211383208353,184.74211383208353,184.74211383208342,184.74211383208331,184.74211383208331,184.74211383208331,184.74211383208331,184.74211383208319,0.38017619487691667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.757333672523487,35.015257207141346,35.015257207141374,35.015257207141374,35.015257207141374,35.015257207141403,35.015257207141403,35.015257207141403,35.015257207141431,35.015257207141403,35.015257207141403,0.9368630188799818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"384","index":18,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.7E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"385","index":19,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.4000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"387","index":20,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":3451.9213259999988}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":3451.9213259999997},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":3451.9213259999992}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44502.79},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":42567.79},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.04}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6391.8},0.14362695013054239,6391.8,3,255.67200000000003,767.01600000000008,5624.7839999999997,5806.5037471065525,0.1364060419182333]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":24393.54},0.5481350719808803,24393.54,2,975.74160000000006,1951.4832000000001,22442.056800000002,23167.091732229739,0.544239946030314]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13717.45},0.30823797788857732,13717.45,1,548.69800000000009,548.69800000000009,13168.752,13594.194520663712,0.31935401205145281]
["Total",{"$f":"SUM(B11:B31)","v":44502.79},null,{"$f":"SUM(D11:D31)","v":44502.79},null,{"$f":"SUM(F11:F31)","v":1780.1116000000002},{"$f":"SUM(G11:G31)","v":3267.1972000000005},{"$f":"SUM(H11:H31)","v":41235.592799999999},{"$f":"SUM(I11:I31)","v":42567.79}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,5806.5037471065525,null,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003,255.67200000000003]
[2016,null,23167.091732229739,null,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006,975.74160000000006]
[2017,null,13594.194520663712,null,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009,548.69800000000009]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":42567.79},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":1780.1116000000002},1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,{"$f":"SUM(BQ38:BQ58)","v":1780.1116000000002},1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002,1780.1116000000002]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1222.9100000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.4},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":279.52},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":279.52999999999997},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":279.52},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34.94},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7467.4000000000015},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2133.5500000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1523.96},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1088.55},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1088.53},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1088.54},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":544.27},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7785.8600000000015},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2224.5300000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1588.95},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1134.97},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.69},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.69},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.68},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":405.35},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":16476.170000000002},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":4707.4800000000005},{"$f":"SUM(F67:F88)","v":3392.4300000000003},{"$f":"SUM(G67:G88)","v":2503.0500000000002},2178.7399999999998,1934.17,1354.9499999999998,405.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":4583.5937471065527},"     Begin Cumulative Difference",{"$f":"+$C436","v":4583.5937471065527},{"$f":"+E438","v":4677.3217471065527},{"$f":"+F438","v":4701.1697471065527},4725.0277471065529,4748.8757471065528,4528.1437471065528,4272.4717471065524,4016.7997471065523,3761.1277471065523,3505.4557471065523,3249.7837471065523,2994.1117471065522,2738.4397471065522,2482.7677471065522,2227.0957471065522,1971.4237471065521,1715.7517471065521,1460.0797471065521,1204.4077471065521,948.73574710655203,693.063747106552,437.39174710655197,181.71974710655195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":93.727999999999952},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":23.847999999999956},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":23.857999999999947},23.847999999999956,-220.73200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":4677.3217471065527},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":4701.1697471065527},4725.0277471065529,4748.8757471065528,4528.1437471065528,4272.4717471065524,4016.7997471065523,3761.1277471065523,3505.4557471065523,3249.7837471065523,2994.1117471065522,2738.4397471065522,2482.7677471065522,2227.0957471065522,1971.4237471065521,1715.7517471065521,1460.0797471065521,1204.4077471065521,948.73574710655203,693.063747106552,437.39174710655197,181.71974710655195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":93.727999999999952},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":23.847999999999956},23.857999999999947,23.847999999999956,-220.73200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-255.67200000000003,-181.71974710655195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.38114537150170258,0.38114537150170258,0.38114537150170263,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170263,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170275,0.38114537150170275,0.38114537150170275,0.38114537150170275,0.38114537150170275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":23.75536159999999},{"$f":"IF(F436=0,0,F439*$C441)","v":6.0442755999999891},{"$f":"IF(G436=0,0,G439*$C441)","v":6.0468100999999868},6.0442755999999891,-55.944525400000011,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-64.800068400000015,-46.05686990415559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":23.75536159999999},{"$f":"+F439*F440","v":6.0442755999999891},{"$f":"+G439*G440","v":6.0468100999999868},6.0442755999999891,-84.130980142313831,-97.448199422583315,-97.448199422583329,-97.448199422583343,-97.448199422583343,-97.448199422583343,-97.448199422583329,-97.448199422583343,-97.448199422583343,-97.448199422583343,-97.448199422583343,-97.448199422583343,-97.448199422583343,-97.448199422583343,-97.448199422583357,-97.448199422583357,-97.448199422583357,-97.448199422583357,-69.261640520122214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":1768.1212879463526},"     Begin Cumulative DFIT",{"$f":"+C443","v":1768.1212879463526},{"$f":"+E444","v":1791.8766495463526},{"$f":"+F444","v":1797.9209251463526},1803.9677352463525,1810.0120108463525,1725.8810307040387,1628.4328312814555,1530.9846318588723,1433.536432436289,1336.0882330137056,1238.6400335911221,1141.1918341685389,1043.7436347459557,946.29543532337232,848.84723590078897,751.39903647820563,653.95083705562229,556.50263763303894,459.0544382104556,361.60623878787226,264.15803936528891,166.70983994270557,69.261640520122214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":1791.8766495463526},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":1797.9209251463526},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":1803.9677352463525},1810.0120108463525,1725.8810307040387,1628.4328312814555,1530.9846318588723,1433.536432436289,1336.0882330137056,1238.6400335911221,1141.1918341685389,1043.7436347459557,946.29543532337232,848.84723590078897,751.39903647820563,653.95083705562229,556.50263763303894,459.0544382104556,361.60623878787226,264.15803936528891,166.70983994270557,69.261640520122214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38309886435647261},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38244118418674972},0.38178987125547387,0.38114537150170258,0.38114537150170258,0.38114537150170263,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170263,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170275,0.38114537150170275,0.38114537150170275,0.38114537150170275,0.38114537150170275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38309886435647261},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38244118418674972},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38178987125547387},0.38114537150170258,0.38114537150170258,0.38114537150170263,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170263,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170269,0.38114537150170275,0.38114537150170275,0.38114537150170275,0.38114537150170275,0.38114537150170275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":1768.1212879463526},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":1791.8766495463526},{"$f":"+E447+F442","v":1797.9209251463526},{"$f":"+F447+G442","v":1803.9677352463525},1810.0120108463525,1725.8810307040387,1628.4328312814555,1530.9846318588723,1433.536432436289,1336.0882330137056,1238.6400335911221,1141.1918341685389,1043.7436347459557,946.29543532337232,848.84723590078897,751.39903647820563,653.95083705562229,556.50263763303894,459.0544382104556,361.60623878787226,264.15803936528891,166.70983994270557,69.261640520122214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":1161.7118352041557},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":1185.4671968041557},{"$f":"IF(F441<>0,+E448+F441,0)","v":1191.5114724041557},{"$f":"IF(G441<>0,+F448+G441,0)","v":1197.5582825041556},1203.6025581041556,1147.6580327041556,1082.8579643041555,1018.0578959041555,953.25782750415556,888.45775910415557,823.65769070415558,758.8576223041556,694.05755390415561,629.25748550415562,564.45741710415564,499.65734870415565,434.85728030415567,370.05721190415568,305.25714350415569,240.45707510415568,175.65700670415566,110.85693830415565,46.056869904155633,4.2632564145606011E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":606.40945274219689},{"$f":"+E451","v":606.40945274219689},{"$f":"+F451","v":606.40945274219689},606.40945274219689,606.40945274219689,578.22299799988309,545.57486697729973,512.92673595471638,480.27860493213302,447.63047390954966,414.98234288696631,382.33421186438301,349.68608084179971,317.03794981921635,284.38981879663299,251.74168777404967,219.09355675146634,186.44542572888301,153.79729470629968,121.14916368371634,88.501032661132996,55.852901638549653,23.204770615966311,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,{"$f":"+BR451","v":-3.1263880373444408E-13},-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,28.186454742313821,32.6481310225833,32.648131022583314,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583314,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583343,32.648131022583343,32.648131022583343,32.648131022583343,23.204770615966623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":606.40945274219689},"     End Excess Deferred",{"$f":"+E449-E450","v":606.40945274219689},{"$f":"+F449-F450","v":606.40945274219689},606.40945274219689,606.40945274219689,578.22299799988309,545.57486697729973,512.92673595471638,480.27860493213302,447.63047390954966,414.98234288696631,382.33421186438301,349.68608084179971,317.03794981921635,284.38981879663299,251.74168777404967,219.09355675146634,186.44542572888301,153.79729470629968,121.14916368371634,88.501032661132996,55.852901638549653,23.204770615966311,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,{"$f":"+BR449-BR450","v":-3.1263880373444408E-13},-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":606.40945274219723},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,28.186454742313821,32.6481310225833,32.648131022583314,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583314,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583343,32.648131022583343,32.648131022583343,32.648131022583343,23.204770615966623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":15699.691732229738},"     Begin Cumulative Difference",{"$f":"+$C455","v":15699.691732229738},{"$f":"+E457","v":16857.500132229739},{"$f":"+F457","v":17405.718532229741},17518.526932229739,17631.31533222974,17744.11373222974,17312.642132229739,16336.90053222974,15361.15893222974,14385.417332229741,13409.675732229742,12433.934132229742,11458.192532229743,10482.450932229744,9506.7093322297442,8530.9677322297448,7555.2261322297445,6579.4845322297442,5603.7429322297439,4628.0013322297436,3652.2597322297433,2676.5181322297431,1700.776532229743,725.03493222974294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":1157.8084000000001},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":548.21839999999997},112.80839999999989,112.78839999999991,112.7983999999999,-431.47160000000008,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":16857.500132229739},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":17405.718532229741},17518.526932229739,17631.31533222974,17744.11373222974,17312.642132229739,16336.90053222974,15361.15893222974,14385.417332229741,13409.675732229742,12433.934132229742,11458.192532229743,10482.450932229744,9506.7093322297442,8530.9677322297448,7555.2261322297445,6579.4845322297442,5603.7429322297439,4628.0013322297436,3652.2597322297433,2676.5181322297431,1700.776532229743,725.03493222974294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":1157.8084000000001},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":548.21839999999997},112.80839999999989,112.78839999999991,112.7983999999999,-431.47160000000008,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-975.74160000000006,-725.03493222974294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085443,0.37050680247085443,0.37050680247085443,0.37050680247085438,0.37050680247085438,0.37050680247085438,0.37050680247085438,0.37050680247085438,0.37050680247085443,0.37050680247085443,0.37050680247085449,0.37050680247085455,0.37050680247085449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":293.44653898000001},{"$f":"IF(F455=0,0,F458*$C460)","v":138.94595347999999},{"$f":"IF(G455=0,0,G458*$C460)","v":28.591288979999973},28.586219979999978,28.588754479999977,-109.35647702000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-247.30170852000003,-183.76010357362836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":293.44653898000001},{"$f":"+F458*F459","v":138.94595347999999},{"$f":"+G458*G459","v":28.591288979999973},28.586219979999978,28.588754479999977,-159.86316287298357,-361.51890025379555,-361.51890025379555,-361.51890025379555,-361.51890025379555,-361.51890025379555,-361.51890025379549,-361.51890025379549,-361.51890025379549,-361.51890025379544,-361.51890025379544,-361.51890025379544,-361.51890025379544,-361.51890025379544,-361.51890025379549,-361.51890025379549,-361.51890025379555,-361.51890025379561,-268.63037442011472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":6056.1560857076211},"     Begin Cumulative DFIT",{"$f":"+C462","v":6056.1560857076211},{"$f":"+E463","v":6349.6026246876208},{"$f":"+F463","v":6488.5485781676207},6517.1398671476209,6545.7260871276212,6574.314841607621,6414.4516787346374,6052.932778480842,5691.4138782270466,5329.8949779732511,4968.3760777194557,4606.8571774656602,4245.3382772118648,3883.8193769580694,3522.3004767042739,3160.7815764504785,2799.2626761966831,2437.7437759428876,2076.2248756890922,1714.7059754352968,1353.1870751815013,991.66817492770588,630.14927467391033,268.63037442011472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":6349.6026246876208},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":6488.5485781676207},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":6517.1398671476209},6545.7260871276212,6574.314841607621,6414.4516787346374,6052.932778480842,5691.4138782270466,5329.8949779732511,4968.3760777194557,4606.8571774656602,4245.3382772118648,3883.8193769580694,3522.3004767042739,3160.7815764504785,2799.2626761966831,2437.7437759428876,2076.2248756890922,1714.7059754352968,1353.1870751815013,991.66817492770588,630.14927467391033,268.63037442011472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.37666335903197529},{"$f":"IF(G455=0,0,+G462/G455)","v":0.372782575229683},0.37201414778531988,0.37125568704236983,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085443,0.37050680247085443,0.37050680247085443,0.37050680247085438,0.37050680247085438,0.37050680247085438,0.37050680247085438,0.37050680247085438,0.37050680247085443,0.37050680247085443,0.37050680247085449,0.37050680247085455,0.37050680247085449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.37666335903197529},{"$f":"IF(F457=0,0,+F463/F457)","v":0.372782575229683},{"$f":"IF(G457=0,0,+G463/G457)","v":0.37201414778531988},0.37125568704236983,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085449,0.37050680247085443,0.37050680247085443,0.37050680247085443,0.37050680247085438,0.37050680247085438,0.37050680247085438,0.37050680247085438,0.37050680247085438,0.37050680247085443,0.37050680247085443,0.37050680247085449,0.37050680247085455,0.37050680247085449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":6056.1560857076211},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":6349.6026246876208},{"$f":"+E466+F461","v":6488.5485781676207},{"$f":"+F466+G461","v":6517.1398671476209},6545.7260871276212,6574.314841607621,6414.4516787346374,6052.932778480842,5691.4138782270466,5329.8949779732511,4968.3760777194557,4606.8571774656602,4245.3382772118648,3883.8193769580694,3522.3004767042739,3160.7815764504785,2799.2626761966831,2437.7437759428876,2076.2248756890922,1714.7059754352968,1353.1870751815013,991.66817492770588,630.14927467391033,268.63037442011472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":3979.0868695336271},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":4272.5334085136274},{"$f":"IF(F460<>0,+E467+F460,0)","v":4411.4793619936272},{"$f":"IF(G460<>0,+F467+G460,0)","v":4440.0706509736274},4468.6568709536277,4497.2456254336275,4387.8891484136275,4140.5874398936276,3893.2857313736276,3645.9840228536277,3398.6823143336278,3151.3806058136279,2904.078897293628,2656.777188773628,2409.4754802536281,2162.1737717336282,1914.8720632136283,1667.5703546936284,1420.2686461736284,1172.9669376536285,925.66522913362849,678.36352061362845,431.06181209362842,183.76010357362838,2.8421709430404007E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":2077.0692161739939},{"$f":"+E470","v":2077.0692161739939},{"$f":"+F470","v":2077.0692161739939},2077.0692161739939,2077.0692161739939,2077.0692161739939,2026.5625303210104,1912.3453385872149,1798.1281468534194,1683.9109551196238,1569.6937633858283,1455.4765716520328,1341.2593799182373,1227.0421881844418,1112.8249964506463,998.60780471685086,884.39061298305546,770.17342124926006,655.95622951546466,541.73903778166925,427.52184604787379,313.30465431407833,199.08746258028282,84.870270846487244,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,{"$f":"+BR470","v":8.8107299234252423E-13},8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,50.506685852983537,114.21719173379552,114.21719173379552,114.21719173379552,114.21719173379552,114.21719173379552,114.21719173379546,114.21719173379546,114.21719173379546,114.2171917337954,114.2171917337954,114.2171917337954,114.2171917337954,114.2171917337954,114.21719173379546,114.21719173379546,114.21719173379552,114.21719173379557,84.870270846486363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":2077.0692161739939},"     End Excess Deferred",{"$f":"+E468-E469","v":2077.0692161739939},{"$f":"+F468-F469","v":2077.0692161739939},2077.0692161739939,2077.0692161739939,2077.0692161739939,2026.5625303210104,1912.3453385872149,1798.1281468534194,1683.9109551196238,1569.6937633858283,1455.4765716520328,1341.2593799182373,1227.0421881844418,1112.8249964506463,998.60780471685086,884.39061298305546,770.17342124926006,655.95622951546466,541.73903778166925,427.52184604787379,313.30465431407833,199.08746258028282,84.870270846487244,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,{"$f":"+BR468-BR469","v":8.8107299234252423E-13},8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":2077.0692161739935},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,50.506685852983537,114.21719173379552,114.21719173379552,114.21719173379552,114.21719173379552,114.21719173379552,114.21719173379546,114.21719173379546,114.21719173379546,114.2171917337954,114.2171917337954,114.2171917337954,114.2171917337954,114.2171917337954,114.21719173379546,114.21719173379546,114.21719173379552,114.21719173379557,84.870270846486363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":5808.3345206637105},"     Begin Cumulative Difference",{"$f":"+$C474","v":5808.3345206637105},{"$f":"+E476","v":7484.1665206637108},{"$f":"+F476","v":8524.4185206637103},9110.6905206637093,9372.6825206637095,9634.6745206637097,9896.6565206637097,9753.3085206637097,9204.6105206637094,8655.9125206637091,8107.2145206637088,7558.5165206637084,7009.8185206637081,6461.1205206637078,5912.4225206637075,5363.7245206637072,4815.0265206637068,4266.3285206637065,3717.6305206637062,3168.9325206637059,2620.2345206637056,2071.5365206637052,1522.8385206637051,974.14052066370505,425.44252066370495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":1675.8320000000001},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":1040.252},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":586.27199999999993},261.99199999999996,261.99199999999996,261.98199999999986,-143.34800000000007,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":7484.1665206637108},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":8524.4185206637103},9110.6905206637093,9372.6825206637095,9634.6745206637097,9896.6565206637097,9753.3085206637097,9204.6105206637094,8655.9125206637091,8107.2145206637088,7558.5165206637084,7009.8185206637081,6461.1205206637078,5912.4225206637075,5363.7245206637072,4815.0265206637068,4266.3285206637065,3717.6305206637062,3168.9325206637059,2620.2345206637056,2071.5365206637052,1522.8385206637051,974.14052066370505,425.44252066370495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":1675.8320000000001},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":1040.252},586.27199999999993,261.99199999999996,261.99199999999996,261.98199999999986,-143.34800000000007,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-548.69800000000009,-425.44252066370495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652322,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652333,0.33109669365652333,0.33109669365652339,0.33109669365652344,0.3310966936565235,0.33109669365652356,0.3310966936565235,0.33109669365652356,0.33109669365652356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":424.73962040000004},{"$f":"IF(F474=0,0,F477*$C479)","v":263.65186940000001},{"$f":"IF(G474=0,0,G477*$C479)","v":148.59063839999999},66.401872399999988,66.401872399999988,66.399337899999963,-36.331550600000021,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-139.06750810000003,-107.82840686221603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":424.73962040000004},{"$f":"+F477*F478","v":263.65186940000001},{"$f":"+G477*G478","v":148.59063839999999},66.401872399999988,66.401872399999988,66.399337899999963,-47.462048842275323,-181.67209361594703,-181.67209361594703,-181.67209361594703,-181.67209361594703,-181.67209361594701,-181.67209361594703,-181.67209361594703,-181.67209361594703,-181.67209361594703,-181.67209361594706,-181.67209361594706,-181.67209361594709,-181.67209361594712,-181.67209361594715,-181.6720936159472,-181.67209361594715,-181.6720936159472,-140.86261193264991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":2240.5650413460262},"     Begin Cumulative DFIT",{"$f":"+C481","v":2240.5650413460262},{"$f":"+E482","v":2665.3046617460263},{"$f":"+F482","v":2928.9565311460265},3077.5471695460265,3143.9490419460262,3210.350914346026,3276.7502522460259,3229.2882034037507,3047.6161097878035,2865.9440161718562,2684.271922555909,2502.5998289399618,2320.927735324015,2139.2556417080677,1957.5835480921207,1775.9114544761737,1594.2393608602267,1412.5672672442797,1230.8951736283327,1049.2230800123857,867.55098639643859,685.87889278049147,504.20679916454424,322.53470554859712,140.86261193264991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":2665.3046617460263},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":2928.9565311460265},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":3077.5471695460265},3143.9490419460262,3210.350914346026,3276.7502522460259,3229.2882034037507,3047.6161097878035,2865.9440161718562,2684.271922555909,2502.5998289399618,2320.927735324015,2139.2556417080677,1957.5835480921207,1775.9114544761737,1594.2393608602267,1412.5672672442797,1230.8951736283327,1049.2230800123857,867.55098639643859,685.87889278049147,504.20679916454424,322.53470554859712,140.86261193264991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.35612578292948804},{"$f":"IF(G474=0,0,+G481/G474)","v":0.34359604987085712},0.33779516081310473,0.33543748388091066,0.33320802975344027,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652322,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652333,0.33109669365652333,0.33109669365652339,0.33109669365652344,0.3310966936565235,0.33109669365652356,0.3310966936565235,0.33109669365652356,0.33109669365652356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.35612578292948804},{"$f":"IF(F476=0,0,+F482/F476)","v":0.34359604987085712},{"$f":"IF(G476=0,0,+G482/G476)","v":0.33779516081310473},0.33543748388091066,0.33320802975344027,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652322,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652328,0.33109669365652333,0.33109669365652333,0.33109669365652339,0.33109669365652344,0.3310966936565235,0.33109669365652356,0.3310966936565235,0.33109669365652356,0.33109669365652356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":2240.5650413460262},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":2665.3046617460263},{"$f":"+E485+F480","v":2928.9565311460265},{"$f":"+F485+G480","v":3077.5471695460265},3143.9490419460262,3210.350914346026,3276.7502522460259,3229.2882034037507,3047.6161097878035,2865.9440161718562,2684.271922555909,2502.5998289399618,2320.927735324015,2139.2556417080677,1957.5835480921207,1775.9114544761737,1594.2393608602267,1412.5672672442797,1230.8951736283327,1049.2230800123857,867.55098639643859,685.87889278049147,504.20679916454424,322.53470554859712,140.86261193264991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":1472.1223842622176},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":1896.8620046622177},{"$f":"IF(F479<>0,+E486+F479,0)","v":2160.5138740622178},{"$f":"IF(G479<>0,+F486+G479,0)","v":2309.1045124622178},2375.5063848622176,2441.9082572622174,2508.3075951622172,2471.9760445622173,2332.9085364622174,2193.8410283622175,2054.7735202622175,1915.7060121622176,1776.6385040622176,1637.5709959622177,1498.5034878622178,1359.4359797622178,1220.3684716622179,1081.3009635622179,942.23345546221788,803.16594736221782,664.09843926221777,525.03093116221771,385.96342306221766,246.89591496221763,107.82840686221761,1.5774048733874224E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":768.44265708380863},{"$f":"+E489","v":768.44265708380863},{"$f":"+F489","v":768.44265708380863},768.44265708380863,768.44265708380863,768.44265708380863,768.44265708380863,757.31215884153335,714.70757332558628,672.10298780963922,629.49840229369215,586.89381677774509,544.28923126179814,501.68464574585113,459.08006022990412,416.47547471395711,373.8708891980101,331.26630368206304,288.66171816611597,246.05713265016891,203.45254713422182,160.8479616182747,118.24337610232752,75.638790586380395,33.034205070433217,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,{"$f":"+BR489","v":-6.6791017161449417E-13},-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,11.130498242275301,42.604585515947008,42.604585515947008,42.604585515947008,42.604585515947008,42.60458551594698,42.604585515947008,42.604585515947008,42.604585515947008,42.604585515947008,42.604585515947036,42.604585515947036,42.604585515947065,42.604585515947093,42.604585515947122,42.604585515947178,42.604585515947122,42.604585515947178,33.034205070433885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":768.44265708380863},"     End Excess Deferred",{"$f":"+E487-E488","v":768.44265708380863},{"$f":"+F487-F488","v":768.44265708380863},768.44265708380863,768.44265708380863,768.44265708380863,768.44265708380863,757.31215884153335,714.70757332558628,672.10298780963922,629.49840229369215,586.89381677774509,544.28923126179814,501.68464574585113,459.08006022990412,416.47547471395711,373.8708891980101,331.26630368206304,288.66171816611597,246.05713265016891,203.45254713422182,160.8479616182747,118.24337610232752,75.638790586380395,33.034205070433217,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,{"$f":"+BR487-BR488","v":-6.6791017161449417E-13},-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13,-6.6791017161449417E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":768.44265708380919},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,11.130498242275301,42.604585515947008,42.604585515947008,42.604585515947008,42.604585515947008,42.60458551594698,42.604585515947008,42.604585515947008,42.604585515947008,42.604585515947008,42.604585515947036,42.604585515947036,42.604585515947065,42.604585515947093,42.604585515947122,42.604585515947178,42.604585515947122,42.604585515947178,33.034205070433885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":3451.9213259999997},{"$f":"SUM(E493:CI493)","v":3451.9213259999988},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,28.186454742313821,83.154816875566837,157.99582099865415,189.46990827232585,189.46990827232585,189.46990827232585,189.46990827232582,189.46990827232577,189.4699082723258,189.4699082723258,189.46990827232574,189.46990827232574,189.46990827232577,189.46990827232577,189.46990827232582,189.46990827232588,189.46990827232594,189.46990827232605,180.02654786570932,127.47485636243354,33.034205070433885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,28.186454742313821,83.154816875566837,157.99582099865412,189.46990827232585,189.46990827232585,189.46990827232585,189.46990827232582,189.46990827232577,189.4699082723258,189.4699082723258,189.46990827232574,189.46990827232574,189.46990827232577,189.46990827232577,189.46990827232582,189.46990827232591,189.46990827232594,189.46990827232605,180.02654786570932,127.47485636243354,33.034205070433885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,28.186454742313821,32.6481310225833,32.648131022583314,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583314,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583328,32.648131022583343,32.648131022583343,32.648131022583343,32.648131022583343,23.204770615966623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,50.506685852983537,114.21719173379552,114.21719173379552,114.21719173379552,114.21719173379552,114.21719173379552,114.21719173379546,114.21719173379546,114.21719173379546,114.2171917337954,114.2171917337954,114.2171917337954,114.2171917337954,114.2171917337954,114.21719173379546,114.21719173379546,114.21719173379552,114.21719173379557,84.870270846486363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,11.130498242275301,42.604585515947008,42.604585515947008,42.604585515947008,42.604585515947008,42.60458551594698,42.604585515947008,42.604585515947008,42.604585515947008,42.604585515947008,42.604585515947036,42.604585515947036,42.604585515947065,42.604585515947093,42.604585515947122,42.604585515947178,42.604585515947122,42.604585515947178,33.034205070433885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"389","index":21,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":31498.108361999999},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-31498.108361999999},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":31498.108361999995}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":238080.94},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":238080.94},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",1,1,238080.94,1,0,0,238080.94,238080.94,1]
["Total",{"$f":"SUM(B11:B31)","v":1},null,{"$f":"SUM(D11:D31)","v":238080.94},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":238080.94},{"$f":"SUM(I11:I31)","v":238080.94}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,238080.94,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":238080.94},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":238080.94},"     Begin Cumulative Difference",{"$f":"+$C474","v":238080.94},{"$f":"+E476","v":238080.94},{"$f":"+F476","v":238080.94},238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,{"$f":"+BR476","v":238080.94},238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":238080.94},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":238080.94},238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":238080.94},238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38574999999999998},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":91839.722605000003},"     Begin Cumulative DFIT",{"$f":"+C481","v":91839.722605000003},{"$f":"+E482","v":91839.722605000003},{"$f":"+F482","v":91839.722605000003},91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,{"$f":"+BR482","v":91839.722605000003},91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":91839.722605000003},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":91839.722605000003},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":91839.722605000003},91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":91839.722605000003},91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38574999999999998},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38574999999999998},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":91839.722605000003},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":91839.722605000003},{"$f":"+E485+F480","v":91839.722605000003},{"$f":"+F485+G480","v":91839.722605000003},91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,{"$f":"+BR485+BS480","v":91839.722605000003},91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003,91839.722605000003]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":60341.614243000004},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":31498.108361999999},{"$f":"+E489","v":31498.108361999999},{"$f":"+F489","v":31498.108361999999},31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,{"$f":"+BR489","v":31498.108361999999},31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":31498.108361999999},"     End Excess Deferred",{"$f":"+E487-E488","v":31498.108361999999},{"$f":"+F487-F488","v":31498.108361999999},31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,{"$f":"+BR487-BR488","v":31498.108361999999},31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999,31498.108361999999]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":31498.108361999999},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"390","index":22,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":2226.3111133199836}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":2226.3111133199945},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-1.0913936421275139E-11},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":2226.311113320005}]
[null,null,null,"Plant Balance","Book NBV",null,null,"Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Accum Depr","Accum Depr reduction due to Repairs","Adjusted Accum Depr reduction due to Repairs","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":753913.87},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":693825.87},{"$f":"+E32-I32","v":-7209.6216000000004},{"$f":"+E8+F8","v":686616.24840000004},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.02}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Repairs basis \"reduction\"","Adjustested Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Repairs basis \"reduction\" accum res","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"+B11/$B$32","v":0},{"$f":"+C11*$D$8","v":0},null,{"$f":"+D11+E11","v":0},{"$f":"2018-1997","v":21},{"$f":"+F11*$H$8","v":0},{"$f":"+(E11*$H$8)*G11","v":0},{"$f":"+(H11*G11)","v":0},{"$f":"+IF(F11-J11<0,0,F11-J11)","v":0},{"$f":"+$G$8*M11","v":0},{"$f":"IF($K$32=0,IF($B$32=0,0,C11),K11/$K$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"+B12/$B$32","v":0},{"$f":"+C12*$D$8","v":0},null,{"$f":"+D12+E12","v":0},{"$f":"2018-A12","v":20},0,0,{"$f":"+(H12*G12)","v":0},0,{"$f":"+$G$8*M12","v":0},0]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,19,0,0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,18,0,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,17,0,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,16,0,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,15,0,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,14,0,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,13,0,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,12,0,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,11,0,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,10,0,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,9,0,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,8,0,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,7,0,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,6,0,{"$f":"+(E26*$H$8)*G26","v":0},{"$f":"+(H26*G26)","v":0},0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":710900.25},0.94294624132594884,710900.25,-2797.94,708102.31,5,14162.046200000001,-279.79400000000004,70810.231,637292.07900000003,650985.69760482805,0.94810703813345409]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":43013.62},5.7053758674051193E-2,43013.62,-5099.43,37914.19,4,758.28380000000004,-407.95440000000002,3033.1352000000002,34881.054800000005,35630.550795171956,5.1892961866545823E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,3,0,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,2,0,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,1,0,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":753913.87},null,{"$f":"SUM(D11:D31)","v":753913.87},{"$f":"SUM(E11:E31)","v":-7897.3700000000008},{"$f":"SUM(F11:F31)","v":746016.5},null,{"$f":"SUM(H11:H31)","v":14920.33},{"$f":"SUM(I11:I31)","v":-687.74840000000006},{"$f":"SUM(J11:J31)","v":73843.366200000004},{"$f":"SUM(K11:K31)","v":672173.13380000007},{"$f":"SUM(L11:L31)","v":686616.24840000004}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+L11","v":0},null,{"$f":"+$H11","v":0},{"$f":"+$H11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,0,null,{"$f":"+$H12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,{"$f":"+$H16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,{"$f":"+$H20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$H24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H24","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,650985.69760482805,null,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,{"$f":"+$H27","v":14162.046200000001},14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001,14162.046200000001]
[2014,null,35630.550795171956,null,{"$f":"+$H28","v":758.28380000000004},758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004,758.28380000000004]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":686616.24840000004},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":14920.33},14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,{"$f":"SUM(BQ38:BQ58)","v":14920.33},14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33,14920.33]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,635512.30000000005,{"$f":"C83-SUM(E83:AY83)","v":0.15000000048894435},18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18192.169999999998,{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,34276.199999999997,{"$f":"C84-SUM(E84:AY84)","v":0},972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,250.95,{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":669788.5},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":19128.62},{"$f":"SUM(F67:F88)","v":19128.62},{"$f":"SUM(G67:G88)","v":19128.62},19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19128.62,19164.32,250.95,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":15473.397604828002},"     Begin Cumulative Difference",{"$f":"+$C398","v":15473.397604828002},{"$f":"+E400","v":19467.821404827999},{"$f":"+F400","v":23462.245204827996},27456.669004827992,31451.092804827989,35445.516604827986,39439.940404827983,43434.36420482798,47428.788004827977,51423.211804827974,55417.63560482797,59412.059404827967,63406.483204827964,67400.907004827954,71395.330804827943,75389.754604827933,79384.178404827922,83378.602204827912,87373.026004827901,91367.449804827891,95361.873604827881,99356.29740482787,103350.72120482786,107345.14500482785,111339.56880482784,115333.99260482783,119328.41640482782,123322.84020482781,127317.2640048278,131311.68780482779,135306.11160482778,139300.53540482777,143294.95920482776,147289.38300482775,151283.80680482773,155313.93060482774,141151.88440482772,126989.83820482773,112827.79200482773,98665.745804827733,84503.699604827736,70341.653404827739,56179.607204827742,42017.561004827745,27855.514804827744,13693.468604827744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":3994.4237999999968},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":3994.4237999999968},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":3994.4237999999968},3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,4030.1237999999976,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":19467.821404827999},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":23462.245204827996},27456.669004827992,31451.092804827989,35445.516604827986,39439.940404827983,43434.36420482798,47428.788004827977,51423.211804827974,55417.63560482797,59412.059404827967,63406.483204827964,67400.907004827954,71395.330804827943,75389.754604827933,79384.178404827922,83378.602204827912,87373.026004827901,91367.449804827891,95361.873604827881,99356.29740482787,103350.72120482786,107345.14500482785,111339.56880482784,115333.99260482783,119328.41640482782,123322.84020482781,127317.2640048278,131311.68780482779,135306.11160482778,139300.53540482777,143294.95920482776,147289.38300482775,151283.80680482773,155313.93060482774,141151.88440482772,126989.83820482773,112827.79200482773,98665.745804827733,84503.699604827736,70341.653404827739,56179.607204827742,42017.561004827745,27855.514804827744,13693.468604827744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":3994.4237999999968},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":3994.4237999999968},3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,3994.4237999999968,4030.1237999999976,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-14162.046200000001,-13693.468604827744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.2666305981288784,0.26663059812887846,0.2666305981288784,0.2666305981288784,0.26663059812887835,0.26663059812887835,0.26663059812887835,0.2666305981288784,0.26663059812887835,0.26663059812887835,0.26663059812887835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":1012.3867121099993},{"$f":"IF(F398=0,0,F401*$C403)","v":1012.3867121099993},{"$f":"IF(G398=0,0,G401*$C403)","v":1012.3867121099993},1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1021.4348771099994,-3589.3706093900005,-3589.3706093900005,-3589.3706093900005,-3589.3706093900005,-3589.3706093900005,-3589.3706093900005,-3589.3706093900005,-3589.3706093900005,-3589.3706093900005,-3589.3706093900005,-3470.6096178935918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":1012.3867121099993},{"$f":"+F401*F402","v":1012.3867121099993},{"$f":"+G401*G402","v":1012.3867121099993},1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1012.3867121099993,1021.4348771099994,-3776.0348490348097,-3776.0348490348106,-3776.0348490348097,-3776.0348490348097,-3776.0348490348088,-3776.0348490348088,-3776.0348490348088,-3776.0348490348097,-3776.0348490348088,-3776.0348490348088,-3651.0977245642384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":5968.8631260624015},"     Begin Cumulative DFIT",{"$f":"+C405","v":5968.8631260624015},{"$f":"+E406","v":6981.2498381724008},{"$f":"+F406","v":7993.6365502824001},9006.0232623923985,10018.409974502398,11030.796686612397,12043.183398722396,13055.570110832396,14067.956822942395,15080.343535052394,16092.730247162393,17105.116959272393,18117.503671382394,19129.890383492391,20142.277095602389,21154.663807712386,22167.050519822384,23179.437231932381,24191.823944042379,25204.210656152376,26216.597368262373,27228.984080372371,28241.370792482368,29253.757504592366,30266.144216702363,31278.530928812361,32290.917640922358,33303.304353032356,34315.691065142353,35328.077777252351,36340.464489362348,37352.851201472346,38365.237913582343,39377.62462569234,40390.011337802338,41411.446214912336,37635.411365877524,33859.376516842713,30083.341667807901,26307.30681877309,22531.271969738282,18755.237120703474,14979.202271668666,11203.167422633856,7427.1325735990476,3651.0977245642389,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":"+BR406","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":6981.2498381724008},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":7993.6365502824001},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":9006.0232623923985},10018.409974502398,11030.796686612397,12043.183398722396,13055.570110832396,14067.956822942395,15080.343535052394,16092.730247162393,17105.116959272393,18117.503671382394,19129.890383492391,20142.277095602389,21154.663807712386,22167.050519822384,23179.437231932381,24191.823944042379,25204.210656152376,26216.597368262373,27228.984080372371,28241.370792482368,29253.757504592366,30266.144216702363,31278.530928812361,32290.917640922358,33303.304353032356,34315.691065142353,35328.077777252351,36340.464489362348,37352.851201472346,38365.237913582343,39377.62462569234,40390.011337802338,41411.446214912336,37635.411365877524,33859.376516842713,30083.341667807901,26307.30681877309,22531.271969738282,18755.237120703474,14979.202271668666,11203.167422633856,7427.1325735990476,3651.0977245642389,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.35860457587930505},{"$f":"IF(G398=0,0,+G405/G398)","v":0.34070211441816711},0.32800858912669906,0.31853932824122705,0.3112042859916988,0.305355010050881,0.30058158671932844,0.29661219303158998,0.2932594640779817,0.29039005492613257,0.28790648111892231,0.28573582314691237,0.28382244740596901,0.28212317064073766,0.28060396162050444,0.27923763859820017,0.27800222861723883,0.2768797768627772,0.2758554683313551,0.27491697024433365,0.27405393308315124,0.27325760733214038,0.2725205457897204,0.27183636995897886,0.27119958498257224,0.27060543174706814,0.27004976772930833,0.26952897027257139,0.26903985751642651,0.26857962333214891,0.26814578345244322,0.26773613061114421,0.26734869698246783,0.26698172257067648,0.2666305981288784,0.26663059812887846,0.2666305981288784,0.2666305981288784,0.26663059812887835,0.26663059812887835,0.26663059812887835,0.2666305981288784,0.26663059812887835,0.26663059812887835,0.26663059812887835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.35860457587930505},{"$f":"IF(F400=0,0,+F406/F400)","v":0.34070211441816711},{"$f":"IF(G400=0,0,+G406/G400)","v":0.32800858912669906},0.31853932824122705,0.3112042859916988,0.305355010050881,0.30058158671932844,0.29661219303158998,0.2932594640779817,0.29039005492613257,0.28790648111892231,0.28573582314691237,0.28382244740596901,0.28212317064073766,0.28060396162050444,0.27923763859820017,0.27800222861723883,0.2768797768627772,0.2758554683313551,0.27491697024433365,0.27405393308315124,0.27325760733214038,0.2725205457897204,0.27183636995897886,0.27119958498257224,0.27060543174706814,0.27004976772930833,0.26952897027257139,0.26903985751642651,0.26857962333214891,0.26814578345244322,0.26773613061114421,0.26734869698246783,0.26698172257067648,0.2666305981288784,0.26663059812887846,0.2666305981288784,0.2666305981288784,0.26663059812887835,0.26663059812887835,0.26663059812887835,0.2666305981288784,0.26663059812887835,0.26663059812887835,0.26663059812887835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":5968.8631260624015},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":6981.2498381724008},{"$f":"+E409+F404","v":7993.6365502824001},{"$f":"+F409+G404","v":9006.0232623923985},10018.409974502398,11030.796686612397,12043.183398722396,13055.570110832396,14067.956822942395,15080.343535052394,16092.730247162393,17105.116959272393,18117.503671382394,19129.890383492391,20142.277095602389,21154.663807712386,22167.050519822384,23179.437231932381,24191.823944042379,25204.210656152376,26216.597368262373,27228.984080372371,28241.370792482368,29253.757504592366,30266.144216702363,31278.530928812361,32290.917640922358,33303.304353032356,34315.691065142353,35328.077777252351,36340.464489362348,37352.851201472346,38365.237913582343,39377.62462569234,40390.011337802338,41411.446214912336,37635.411365877524,33859.376516842713,30083.341667807901,26307.30681877309,22531.271969738282,18755.237120703474,14979.202271668666,11203.167422633856,7427.1325735990476,3651.0977245642389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":3921.7326229436571},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":4934.119335053656},{"$f":"IF(F403<>0,+E410+F403,0)","v":5946.5060471636552},{"$f":"IF(G403<>0,+F410+G403,0)","v":6958.8927592736545},7971.2794713836538,8983.6661834936531,9996.0528956036524,11008.439607713652,12020.826319823651,13033.21303193365,14045.599744043649,15057.986456153649,16070.373168263648,17082.759880373647,18095.146592483645,19107.533304593642,20119.92001670364,21132.306728813637,22144.693440923635,23157.080153033632,24169.46686514363,25181.853577253627,26194.240289363624,27206.627001473622,28219.013713583619,29231.400425693617,30243.787137803614,31256.173849913612,32268.560562023609,33280.947274133607,34293.333986243604,35305.720698353602,36318.107410463599,37330.494122573597,38342.880834683594,39364.315711793592,35774.945102403588,32185.574493013588,28596.203883623588,25006.833274233588,21417.462664843588,17828.092055453588,14238.721446063588,10649.350836673588,7059.9802272835877,3470.6096178935873,-4.5474735088646412E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":2047.1305031187444},{"$f":"+E413","v":2047.1305031187444},{"$f":"+F413","v":2047.1305031187444},2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,1860.4662634739352,1673.8020238291251,1487.1377841843159,1300.4735445395067,1113.8093048946985,927.14506524989019,740.48082560508192,553.81658596027273,367.15234631546446,180.48810667065618,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,{"$f":"+BR413","v":9.5496943686157465E-12},9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186.66423964480919,186.6642396448101,186.66423964480919,186.66423964480919,186.66423964480828,186.66423964480828,186.66423964480828,186.66423964480919,186.66423964480828,186.66423964480828,180.48810667064663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":2047.1305031187444},"     End Excess Deferred",{"$f":"+E411-E412","v":2047.1305031187444},{"$f":"+F411-F412","v":2047.1305031187444},2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,2047.1305031187444,1860.4662634739352,1673.8020238291251,1487.1377841843159,1300.4735445395067,1113.8093048946985,927.14506524989019,740.48082560508192,553.81658596027273,367.15234631546446,180.48810667065618,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,{"$f":"+BR411-BR412","v":9.5496943686157465E-12},9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12,9.5496943686157465E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":2047.1305031187349},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186.66423964480919,186.6642396448101,186.66423964480919,186.66423964480919,186.66423964480828,186.66423964480828,186.66423964480828,186.66423964480919,186.66423964480828,186.66423964480828,180.48810667064663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":1354.3507951719585},"     Begin Cumulative Difference",{"$f":"+$C417","v":1354.3507951719585},{"$f":"+E419","v":1568.2169951719584},{"$f":"+F419","v":1782.0831951719583},1995.9493951719583,2209.8155951719582,2423.6817951719581,2637.5479951719581,2851.414195171958,3065.2803951719579,3279.1465951719579,3493.0127951719578,3706.8789951719577,3920.7451951719577,4134.6113951719581,4348.4775951719585,4562.3437951719588,4776.2099951719592,4990.0761951719596,5203.94239517196,5417.8085951719604,5631.6747951719608,5845.5409951719612,6059.4071951719616,6273.273395171962,6487.1395951719624,6701.0057951719627,6914.8719951719631,7128.7381951719635,7342.6043951719639,7556.4705951719643,7770.3367951719647,7984.2029951719651,8198.0691951719655,8411.9353951719659,8625.8015951719663,8839.6677951719666,8332.3339951719663,7574.0501951719662,6815.766395171966,6057.4825951719658,5299.1987951719657,4540.9149951719655,3782.6311951719654,3024.3473951719652,2266.0635951719651,1507.7797951719649,749.49599517196486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":213.86620000000005},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":213.86620000000005},213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,-507.33380000000005,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":1568.2169951719584},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":1782.0831951719583},1995.9493951719583,2209.8155951719582,2423.6817951719581,2637.5479951719581,2851.414195171958,3065.2803951719579,3279.1465951719579,3493.0127951719578,3706.8789951719577,3920.7451951719577,4134.6113951719581,4348.4775951719585,4562.3437951719588,4776.2099951719592,4990.0761951719596,5203.94239517196,5417.8085951719604,5631.6747951719608,5845.5409951719612,6059.4071951719616,6273.273395171962,6487.1395951719624,6701.0057951719627,6914.8719951719631,7128.7381951719635,7342.6043951719639,7556.4705951719643,7770.3367951719647,7984.2029951719651,8198.0691951719655,8411.9353951719659,8625.8015951719663,8839.6677951719666,8332.3339951719663,7574.0501951719662,6815.766395171966,6057.4825951719658,5299.1987951719657,4540.9149951719655,3782.6311951719654,3024.3473951719652,2266.0635951719651,1507.7797951719649,749.49599517196486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":213.86620000000005},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":213.86620000000005},213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,213.86620000000005,-507.33380000000005,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-758.28380000000004,-749.49599517196486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.27372006153999523,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999512,0.27372006153999512,0.27372006153999512,0.27372006153999517,0.27372006153999517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":54.204388390000013},{"$f":"IF(F417=0,0,F420*$C422)","v":54.204388390000013},{"$f":"IF(G417=0,0,G420*$C422)","v":54.204388390000013},54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,-128.58375161000001,-192.18702911000003,-192.18702911000003,-192.18702911000003,-192.18702911000003,-192.18702911000003,-192.18702911000003,-192.18702911000003,-192.18702911000003,-192.18702911000003,-192.18702911000003,-189.95975997633451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":54.204388390000013},{"$f":"+F420*F421","v":54.204388390000013},{"$f":"+G420*G421","v":54.204388390000013},54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,54.204388390000013,-138.86743895731965,-207.55748840078141,-207.55748840078141,-207.55748840078141,-207.55748840078141,-207.55748840078141,-207.55748840078141,-207.55748840078135,-207.55748840078135,-207.55748840078135,-207.55748840078141,-205.15208992245016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":522.4408192375829},"     Begin Cumulative DFIT",{"$f":"+C424","v":522.4408192375829},{"$f":"+E425","v":576.64520762758286},{"$f":"+F425","v":630.84959601758283},685.05398440758279,739.25837279758275,793.46276118758271,847.66714957758268,901.87153796758264,956.0759263575826,1010.2803147475826,1064.4847031375825,1118.6890915275826,1172.8934799175827,1227.0978683075828,1281.3022566975828,1335.5066450875829,1389.711033477583,1443.9154218675831,1498.1198102575831,1552.3241986475832,1606.5285870375833,1660.7329754275834,1714.9373638175834,1769.1417522075835,1823.3461405975836,1877.5505289875837,1931.7549173775838,1985.9593057675838,2040.1636941575839,2094.368082547584,2148.5724709375841,2202.7768593275841,2256.9812477175842,2311.1856361075843,2365.3900244975844,2419.5944128875844,2280.7269739302646,2073.1694855294832,1865.6119971287017,1658.0545087279202,1450.4970203271387,1242.9395319263572,1035.3820435255757,827.8245551247943,620.26706672401292,412.70957832323154,205.15208992245013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":576.64520762758286},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":630.84959601758283},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":685.05398440758279},739.25837279758275,793.46276118758271,847.66714957758268,901.87153796758264,956.0759263575826,1010.2803147475826,1064.4847031375825,1118.6890915275826,1172.8934799175827,1227.0978683075828,1281.3022566975828,1335.5066450875829,1389.711033477583,1443.9154218675831,1498.1198102575831,1552.3241986475832,1606.5285870375833,1660.7329754275834,1714.9373638175834,1769.1417522075835,1823.3461405975836,1877.5505289875837,1931.7549173775838,1985.9593057675838,2040.1636941575839,2094.368082547584,2148.5724709375841,2202.7768593275841,2256.9812477175842,2311.1856361075843,2365.3900244975844,2419.5944128875844,2280.7269739302646,2073.1694855294832,1865.6119971287017,1658.0545087279202,1450.4970203271387,1242.9395319263572,1035.3820435255757,827.8245551247943,620.26706672401292,412.70957832323154,205.15208992245013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999993},{"$f":"IF(F417=0,0,+F424/F417)","v":0.36770753626755109},{"$f":"IF(G417=0,0,+G424/G417)","v":0.35399559219608168},0.34322212079358,0.3345339649212028,0.32737909851374991,0.32138454015973955,0.3162892081741896,0.31190488408938788,0.30809245193095847,0.30474686626081454,0.3017873237795527,0.29915065160620352,0.29678674753822853,0.29465536585038204,0.29272380711441903,0.29096522868181568,0.28935738962555568,0.28788170515636136,0.28652252499856223,0.28526657619059637,0.28410252820042514,0.2830206501362077,0.28201253807448451,0.28107089632456878,0.28018936057932503,0.27936235388397002,0.27858496853098103,0.27785286859510877,0.27716220901934469,0.27650956806307059,0.27589189060693969,0.2753064403319227,0.27475075919319236,0.27422263292278143,0.27372006153999523,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999512,0.27372006153999512,0.27372006153999512,0.27372006153999517,0.27372006153999517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.36770753626755109},{"$f":"IF(F419=0,0,+F425/F419)","v":0.35399559219608168},{"$f":"IF(G419=0,0,+G425/G419)","v":0.34322212079358},0.3345339649212028,0.32737909851374991,0.32138454015973955,0.3162892081741896,0.31190488408938788,0.30809245193095847,0.30474686626081454,0.3017873237795527,0.29915065160620352,0.29678674753822853,0.29465536585038204,0.29272380711441903,0.29096522868181568,0.28935738962555568,0.28788170515636136,0.28652252499856223,0.28526657619059637,0.28410252820042514,0.2830206501362077,0.28201253807448451,0.28107089632456878,0.28018936057932503,0.27936235388397002,0.27858496853098103,0.27785286859510877,0.27716220901934469,0.27650956806307059,0.27589189060693969,0.2753064403319227,0.27475075919319236,0.27422263292278143,0.27372006153999523,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999517,0.27372006153999512,0.27372006153999512,0.27372006153999512,0.27372006153999517,0.27372006153999517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":522.4408192375829},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":576.64520762758286},{"$f":"+E428+F423","v":630.84959601758283},{"$f":"+F428+G423","v":685.05398440758279},739.25837279758275,793.46276118758271,847.66714957758268,901.87153796758264,956.0759263575826,1010.2803147475826,1064.4847031375825,1118.6890915275826,1172.8934799175827,1227.0978683075828,1281.3022566975828,1335.5066450875829,1389.711033477583,1443.9154218675831,1498.1198102575831,1552.3241986475832,1606.5285870375833,1660.7329754275834,1714.9373638175834,1769.1417522075835,1823.3461405975836,1877.5505289875837,1931.7549173775838,1985.9593057675838,2040.1636941575839,2094.368082547584,2148.5724709375841,2202.7768593275841,2256.9812477175842,2311.1856361075843,2365.3900244975844,2419.5944128875844,2280.7269739302646,2073.1694855294832,1865.6119971287017,1658.0545087279202,1450.4970203271387,1242.9395319263572,1035.3820435255757,827.8245551247943,620.26706672401292,412.70957832323154,205.15208992245013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":343.26020903633287},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":397.46459742633289},{"$f":"IF(F422<>0,+E429+F422,0)","v":451.66898581633291},{"$f":"IF(G422<>0,+F429+G422,0)","v":505.87337420633293},560.07776259633295,614.28215098633291,668.48653937633287,722.69092776633283,776.8953161563328,831.09970454633276,885.30409293633272,939.50848132633269,993.71286971633265,1047.9172581063326,1102.1216464963327,1156.3260348863328,1210.5304232763328,1264.7348116663329,1318.939200056333,1373.1435884463331,1427.3479768363331,1481.5523652263332,1535.7567536163333,1589.9611420063334,1644.1655303963335,1698.3699187863335,1752.5743071763336,1806.7786955663337,1860.9830839563338,1915.1874723463338,1969.3918607363339,2023.596249126334,2077.8006375163341,2132.0050259063341,2186.2094142963342,2240.4138026863343,2111.8300510763343,1919.6430219663343,1727.4559928563344,1535.2689637463345,1343.0819346363346,1150.8949055263347,958.70787641633467,766.52084730633464,574.33381819633462,382.14678908633459,189.95975997633457,5.6843418860808015E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":179.18061020125003},{"$f":"+E432","v":179.18061020125003},{"$f":"+F432","v":179.18061020125003},179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,168.89692285393039,153.52646356314901,138.15600427236762,122.78554498158624,107.41508569080486,92.044626400023475,76.674167109242092,61.303707818460765,45.933248527679439,30.562789236898112,15.192329946116729,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,{"$f":"+BR432","v":1.0800249583553523E-12},1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.283687347319642,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781326,15.370459290781326,15.370459290781326,15.370459290781383,15.192329946115649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":179.18061020125003},"     End Excess Deferred",{"$f":"+E430-E431","v":179.18061020125003},{"$f":"+F430-F431","v":179.18061020125003},179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,179.18061020125003,168.89692285393039,153.52646356314901,138.15600427236762,122.78554498158624,107.41508569080486,92.044626400023475,76.674167109242092,61.303707818460765,45.933248527679439,30.562789236898112,15.192329946116729,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,{"$f":"+BR430-BR431","v":1.0800249583553523E-12},1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12,1.0800249583553523E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":179.18061020124895},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.283687347319642,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781326,15.370459290781326,15.370459290781326,15.370459290781383,15.192329946115649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":2226.3111133199945},{"$f":"SUM(E493:CI493)","v":2226.3111133199836},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,196.94792699212883,202.03469893559148,202.03469893559057,202.03469893559057,202.03469893558966,202.03469893558966,202.03469893558966,202.03469893559051,202.0346989355896,202.0346989355896,195.85856596142801,15.192329946115649,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,196.94792699212883,202.03469893559148,202.03469893559057,202.03469893559057,202.03469893558966,202.03469893558966,202.03469893558966,202.03469893559051,202.0346989355896,202.0346989355896,195.85856596142801,15.192329946115649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186.66423964480919,186.6642396448101,186.66423964480919,186.66423964480919,186.66423964480828,186.66423964480828,186.66423964480828,186.66423964480919,186.66423964480828,186.66423964480828,180.48810667064663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.283687347319642,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781383,15.370459290781326,15.370459290781326,15.370459290781326,15.370459290781383,15.192329946115649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3910","index":23,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":451.43935199999976}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":451.43935199999987},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":451.43935199999987}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4280.46},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3949.46},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6.0999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4280.46},1,4280.46,5,261.10806000000002,1305.5403000000001,2974.9196999999999,3949.46,1]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":4280.46},null,{"$f":"SUM(D11:D31)","v":4280.46},null,{"$f":"SUM(F11:F31)","v":261.10806000000002},{"$f":"SUM(G11:G31)","v":1305.5403000000001},{"$f":"SUM(H11:H31)","v":2974.9196999999999},{"$f":"SUM(I11:I31)","v":3949.46}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,3949.46,null,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":3949.46},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":261.10806000000002},261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,{"$f":"SUM(BQ38:BQ58)","v":261.10806000000002},261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002,261.10806000000002]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":537.22},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":186.86},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":186.86},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":163.5},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":537.22},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":186.86},{"$f":"SUM(F67:F88)","v":186.86},{"$f":"SUM(G67:G88)","v":163.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":3412.24},"     Begin Cumulative Difference",{"$f":"+$C398","v":3412.24},{"$f":"+E400","v":3337.9919399999999},{"$f":"+F400","v":3263.74388},3166.13582,2905.0277599999999,2643.9196999999999,2382.8116399999999,2121.7035799999999,1860.5955199999999,1599.4874599999998,1338.3793999999998,1077.2713399999998,816.16327999999976,555.05521999999974,293.94715999999971,32.839099999999689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-74.248060000000009},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-74.248060000000009},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-97.608060000000023},-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":3337.9919399999999},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":3263.74388},3166.13582,2905.0277599999999,2643.9196999999999,2382.8116399999999,2121.7035799999999,1860.5955199999999,1599.4874599999998,1338.3793999999998,1077.2713399999998,816.16327999999976,555.05521999999974,293.94715999999971,32.839099999999689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-74.248060000000009},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-74.248060000000009},-97.608060000000023,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-261.10806000000002,-32.839099999999689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-18.818170807000001},{"$f":"IF(F398=0,0,F401*$C403)","v":-18.818170807000001},{"$f":"IF(G398=0,0,G401*$C403)","v":-24.738762807000008},-66.177837807000003,-66.177837807000003,-66.177837807000003,-66.177837807000003,-66.177837807000003,-66.177837807000003,-66.177837807000003,-66.177837807000003,-66.177837807000003,-66.177837807000003,-66.177837807000003,-66.177837807000003,-8.3230698949999216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-28.641189145000002},{"$f":"+F401*F402","v":-28.641189145000002},{"$f":"+G401*G402","v":-37.652309145000004},-100.72243414499999,-100.72243414499998,-100.72243414499998,-100.72243414499999,-100.72243414499999,-100.72243414499999,-100.72243414499999,-100.72243414500001,-100.72243414499999,-100.72243414499999,-100.72243414499998,-100.72243414499998,-12.667682824999872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":1316.2715799999999},"     Begin Cumulative DFIT",{"$f":"+C405","v":1316.2715799999999},{"$f":"+E406","v":1287.6303908549999},{"$f":"+F406","v":1258.9892017099999},1221.3368925649997,1120.6144584199997,1019.8920242749997,919.16959012999973,818.44715598499977,717.7247218399998,617.00228769499984,516.27985354999987,415.55741940499985,314.83498525999983,214.11255111499983,113.39011696999985,12.667682824999872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":1287.6303908549999},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":1258.9892017099999},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":1221.3368925649997},1120.6144584199997,1019.8920242749997,919.16959012999973,818.44715598499977,717.7247218399998,617.00228769499984,516.27985354999987,415.55741940499985,314.83498525999983,214.11255111499983,113.39011696999985,12.667682824999872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999998},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":1316.2715799999999},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":1287.6303908549999},{"$f":"+E409+F404","v":1258.9892017099999},{"$f":"+F409+G404","v":1221.3368925649997},1120.6144584199997,1019.8920242749997,919.16959012999973,818.44715598499977,717.7247218399998,617.00228769499984,516.27985354999987,415.55741940499985,314.83498525999983,214.11255111499983,113.39011696999985,12.667682824999872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":864.83222799999999},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":846.01405719299999},{"$f":"IF(F403<>0,+E410+F403,0)","v":827.19588638599998},{"$f":"IF(G403<>0,+F410+G403,0)","v":802.45712357899993},736.27928577199987,670.10144796499981,603.92361015799975,537.74577235099969,471.56793454399968,405.39009673699968,339.21225892999968,273.03442112299967,206.85658331599967,140.67874550899967,74.500907701999665,8.3230698949996622,-2.5934809855243657E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":451.43935199999987},{"$f":"+E413","v":441.61633366199987},{"$f":"+F413","v":431.79331532399988},418.87976898599987,384.33517264799991,349.79057630999995,315.24597997199999,280.70138363399997,246.15678729599998,211.61219095799999,177.06759461999999,142.522998282,107.97840194400001,73.433805606000021,38.889209268000045,4.3446129300000678,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,{"$f":"+BR413","v":1.1723955140041653E-13},1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":9.8230183380000007},{"$f":"+F403-F404","v":9.8230183380000007},12.913546337999996,34.544596337999991,34.544596337999977,34.544596337999977,34.544596337999991,34.544596337999991,34.544596337999991,34.544596337999991,34.544596338000005,34.544596337999991,34.544596337999991,34.544596337999977,34.544596337999977,4.3446129299999505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":451.43935199999987},"     End Excess Deferred",{"$f":"+E411-E412","v":441.61633366199987},{"$f":"+F411-F412","v":431.79331532399988},418.87976898599987,384.33517264799991,349.79057630999995,315.24597997199999,280.70138363399997,246.15678729599998,211.61219095799999,177.06759461999999,142.522998282,107.97840194400001,73.433805606000021,38.889209268000045,4.3446129300000678,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,{"$f":"+BR411-BR412","v":1.1723955140041653E-13},1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13,1.1723955140041653E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":451.43935199999976},{"$f":"+E403-E404","v":9.8230183380000007},{"$f":"+F403-F404","v":9.8230183380000007},{"$f":"+G403-G404","v":12.913546337999996},34.544596337999991,34.544596337999977,34.544596337999977,34.544596337999991,34.544596337999991,34.544596337999991,34.544596337999991,34.544596338000005,34.544596337999991,34.544596337999991,34.544596337999977,34.544596337999977,4.3446129299999505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":451.43935199999987},{"$f":"SUM(E493:CI493)","v":451.43935199999976},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":9.8230183380000007},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":9.8230183380000007},12.913546337999996,34.544596337999991,34.544596337999977,34.544596337999977,34.544596337999991,34.544596337999991,34.544596337999991,34.544596337999991,34.544596338000005,34.544596337999991,34.544596337999991,34.544596337999977,34.544596337999977,4.3446129299999505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":9.8230183380000007},{"$f":"SUM(F498:F518)","v":9.8230183380000007},12.913546337999996,34.544596337999991,34.544596337999977,34.544596337999977,34.544596337999991,34.544596337999991,34.544596337999991,34.544596337999991,34.544596338000005,34.544596337999991,34.544596337999991,34.544596337999977,34.544596337999977,4.3446129299999505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":9.8230183380000007},{"$f":"+F414","v":9.8230183380000007},12.913546337999996,34.544596337999991,34.544596337999977,34.544596337999977,34.544596337999991,34.544596337999991,34.544596337999991,34.544596337999991,34.544596338000005,34.544596337999991,34.544596337999991,34.544596337999977,34.544596337999977,4.3446129299999505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"391A","index":24,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":5771.0926980000004}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":5771.0926979999967},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":5771.0926979999986}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70324.75},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":52694.75},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6.0999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":63673.37},0.90541907365472329,63673.37,5,3884.07557,19420.377850000001,44252.992150000005,47318.028335608738,0.89796475617796345]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6651.38},9.4580926345276733E-2,6651.38,4,405.73417999999998,1622.9367199999999,5028.4432800000004,5376.7216643912598,0.10203524382203653]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":70324.75},null,{"$f":"SUM(D11:D31)","v":70324.75},null,{"$f":"SUM(F11:F31)","v":4289.8097500000003},{"$f":"SUM(G11:G31)","v":21043.314570000002},{"$f":"SUM(H11:H31)","v":49281.435430000005},{"$f":"SUM(I11:I31)","v":52694.75}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,47318.028335608738,null,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557,3884.07557]
[2014,null,5376.7216643912598,null,{"$f":"+$F28","v":405.73417999999998},405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998,405.73417999999998]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":52694.75},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":4289.8097500000003},4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,{"$f":"SUM(BQ38:BQ58)","v":4289.8097500000003},4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003,4289.8097500000003]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7991.3600000000042},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2779.6},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2779.61},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2432.15},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1082.1300000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":309.18},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":294.45999999999998},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":294.45999999999998},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":184.03},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":9073.4900000000052},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":3088.7799999999997},{"$f":"SUM(F67:F88)","v":3074.07},{"$f":"SUM(G67:G88)","v":2726.61},184.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":39326.668335608731},"     Begin Cumulative Difference",{"$f":"+$C398","v":39326.668335608731},{"$f":"+E400","v":38222.192765608728},{"$f":"+F400","v":37117.727195608728},35665.801625608729,31781.726055608728,27897.650485608727,24013.574915608726,20129.499345608725,16245.423775608724,12361.348205608723,8477.2726356087223,4593.1970656087224,709.1214956087224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-1104.4755700000001},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-1104.4655699999998},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-1451.9255699999999},-3884.07557,-3884.07557,-3884.07557,-3884.07557,-3884.07557,-3884.07557,-3884.07557,-3884.07557,-3884.07557,-3884.07557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":38222.192765608728},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":37117.727195608728},35665.801625608729,31781.726055608728,27897.650485608727,24013.574915608726,20129.499345608725,16245.423775608724,12361.348205608723,8477.2726356087223,4593.1970656087224,709.1214956087224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-1104.4755700000001},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-1104.4655699999998},-1451.9255699999999,-3884.07557,-3884.07557,-3884.07557,-3884.07557,-3884.07557,-3884.07557,-3884.07557,-3884.07557,-3884.07557,-709.1214956087224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-279.92933321650003},{"$f":"IF(F398=0,0,F401*$C403)","v":-279.92679871649995},{"$f":"IF(G398=0,0,G401*$C403)","v":-367.99053571650001},-984.41895321649997,-984.41895321649997,-984.41895321649997,-984.41895321649997,-984.41895321649997,-984.41895321649997,-984.41895321649997,-984.41895321649997,-984.41895321649997,-179.7268430620307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-426.0514511275},{"$f":"+F401*F402","v":-426.04759362749991},{"$f":"+G401*G402","v":-560.08028862749995},-1498.2821511275001,-1498.2821511275001,-1498.2821511275004,-1498.2821511275004,-1498.2821511275004,-1498.2821511275006,-1498.2821511275006,-1498.2821511275008,-1498.2821511275008,-273.54361693106466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":15170.262310461067},"     Begin Cumulative DFIT",{"$f":"+C405","v":15170.262310461067},{"$f":"+E406","v":14744.210859333567},{"$f":"+F406","v":14318.163265706067},13758.082977078568,12259.800825951068,10761.518674823568,9263.2365236960686,7764.954372568568,6266.6722214410674,4768.3900703135669,3270.1079191860663,1771.8257680585655,273.54361693106466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":14744.210859333567},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":14318.163265706067},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":13758.082977078568},12259.800825951068,10761.518674823568,9263.2365236960686,7764.954372568568,6266.6722214410674,4768.3900703135669,3270.1079191860663,1771.8257680585655,273.54361693106466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38575000000000004},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":15170.262310461067},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":14744.210859333567},{"$f":"+E409+F404","v":14318.163265706067},{"$f":"+F409+G404","v":13758.082977078568},12259.800825951068,10761.518674823568,9263.2365236960686,7764.954372568568,6266.6722214410674,4768.3900703135669,3270.1079191860663,1771.8257680585655,273.54361693106466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":9967.3440896600332},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":9687.4147564435334},{"$f":"IF(F403<>0,+E410+F403,0)","v":9407.4879577270331},{"$f":"IF(G403<>0,+F410+G403,0)","v":9039.4974220105323},8055.0784687940322,7070.6595155775321,6086.2405623610321,5101.821609144532,4117.4026559280319,3132.9837027115318,2148.5647494950317,1164.1457962785316,179.72684306203166,9.6633812063373625E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":5202.9182208010334},{"$f":"+E413","v":5056.7961028900336},{"$f":"+F413","v":4910.6753079790333},4718.5855550680335,4204.722357157033,3690.859159246033,3176.9959613350325,2663.132763424032,2149.2695655130315,1635.406367602031,1121.5431696910305,607.67997178002963,93.816773869028793,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,{"$f":"+BR413","v":-5.1727511163335294E-12},-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":146.12211791099998},{"$f":"+F403-F404","v":146.12079491099996},192.08975291099995,513.86319791100016,513.86319791100016,513.86319791100038,513.86319791100038,513.86319791100038,513.86319791100061,513.86319791100061,513.86319791100084,513.86319791100084,93.816773869033966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":5202.9182208010334},"     End Excess Deferred",{"$f":"+E411-E412","v":5056.7961028900336},{"$f":"+F411-F412","v":4910.6753079790333},4718.5855550680335,4204.722357157033,3690.859159246033,3176.9959613350325,2663.132763424032,2149.2695655130315,1635.406367602031,1121.5431696910305,607.67997178002963,93.816773869028793,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,{"$f":"+BR411-BR412","v":-5.1727511163335294E-12},-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12,-5.1727511163335294E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":5202.918220801037},{"$f":"+E403-E404","v":146.12211791099998},{"$f":"+F403-F404","v":146.12079491099996},{"$f":"+G403-G404","v":192.08975291099995},513.86319791100016,513.86319791100016,513.86319791100038,513.86319791100038,513.86319791100038,513.86319791100061,513.86319791100061,513.86319791100084,513.86319791100084,93.816773869033966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":4294.5916643912597},"     Begin Cumulative Difference",{"$f":"+$C417","v":4294.5916643912597},{"$f":"+E419","v":4198.0374843912596},{"$f":"+F419","v":4086.7633043912597},3975.4891243912598,3753.7849443912596,3348.0507643912597,2942.3165843912598,2536.5824043912598,2130.8482243912599,1725.11404439126,1319.3798643912601,913.64568439126015,507.91150439126017,102.17732439126019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-96.554179999999974},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-111.27418},-111.27418,-221.70417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":4198.0374843912596},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":4086.7633043912597},3975.4891243912598,3753.7849443912596,3348.0507643912597,2942.3165843912598,2536.5824043912598,2130.8482243912599,1725.11404439126,1319.3798643912601,913.64568439126015,507.91150439126017,102.17732439126019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-96.554179999999974},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-111.27418},-111.27418,-221.70417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-405.73417999999998,-102.17732439126019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-24.471656920999994},{"$f":"IF(F417=0,0,F420*$C422)","v":-28.202440921000001},{"$f":"IF(G417=0,0,G420*$C422)","v":-28.202440921000001},-56.190924420999998,-102.83332792099999,-102.83332792099999,-102.83332792099999,-102.83332792099999,-102.83332792099999,-102.83332792099999,-102.83332792099999,-102.83332792099999,-102.83332792099999,-25.896842866964896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-37.245774934999986},{"$f":"+F420*F421","v":-42.924014934999995},{"$f":"+G420*G421","v":-42.924014934999995},-85.52238743499997,-156.51195993499999,-156.51195993499999,-156.51195993499996,-156.51195993499996,-156.51195993499996,-156.51195993499996,-156.51195993499996,-156.51195993499996,-156.51195993499996,-39.414902883928619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":1656.6387345389282},"     Begin Cumulative DFIT",{"$f":"+C424","v":1656.6387345389282},{"$f":"+E425","v":1619.3929596039284},{"$f":"+F425","v":1576.4689446689283},1533.5449297339283,1448.0225422989283,1291.5105823639283,1134.9986224289282,978.48666249392829,821.97470255892836,665.46274262392842,508.95078268892848,352.43882275392855,195.92686281892858,39.414902883928619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":1619.3929596039284},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":1576.4689446689283},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":1533.5449297339283},1448.0225422989283,1291.5105823639283,1134.9986224289282,978.48666249392829,821.97470255892836,665.46274262392842,508.95078268892848,352.43882275392855,195.92686281892858,39.414902883928619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999998},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":1656.6387345389282},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":1619.3929596039284},{"$f":"+E428+F423","v":1576.4689446689283},{"$f":"+F428+G423","v":1533.5449297339283},1448.0225422989283,1291.5105823639283,1134.9986224289282,978.48666249392829,821.97470255892836,665.46274262392842,508.95078268892848,352.43882275392855,195.92686281892858,39.414902883928619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":1088.4642573399649},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":1063.9926004189649},{"$f":"IF(F422<>0,+E429+F422,0)","v":1035.7901594979649},{"$f":"IF(G422<>0,+F429+G422,0)","v":1007.5877185769649},951.39679415596493,848.56346623496495,745.73013831396497,642.89681039296499,540.06348247196502,437.23015455096504,334.39682662996506,231.56349870896508,128.73017078796511,25.896842866965116,2.2026824808563106E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":568.17447719896336},{"$f":"+E432","v":555.40035918496335},{"$f":"+F432","v":540.67878517096335},525.95721115696335,496.6257481429634,442.94711612896339,389.26848411496337,335.58985210096341,281.91122008696345,228.23258807296349,174.55395605896354,120.87532404496356,67.19669203096359,13.518060016963616,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,{"$f":"+BR432","v":-1.0658141036401503E-13},-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":12.774118013999992},{"$f":"+F422-F423","v":14.721574013999994},14.721574013999994,29.331463013999972,53.678632014000002,53.678632014000002,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,13.518060016963723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":568.17447719896336},"     End Excess Deferred",{"$f":"+E430-E431","v":555.40035918496335},{"$f":"+F430-F431","v":540.67878517096335},525.95721115696335,496.6257481429634,442.94711612896339,389.26848411496337,335.58985210096341,281.91122008696345,228.23258807296349,174.55395605896354,120.87532404496356,67.19669203096359,13.518060016963616,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,{"$f":"+BR430-BR431","v":-1.0658141036401503E-13},-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13,-1.0658141036401503E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":568.17447719896347},{"$f":"+E422-E423","v":12.774118013999992},{"$f":"+F422-F423","v":14.721574013999994},{"$f":"+G422-G423","v":14.721574013999994},29.331463013999972,53.678632014000002,53.678632014000002,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,13.518060016963723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":5771.0926979999967},{"$f":"SUM(E493:CI493)","v":5771.0926980000004},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":158.89623592499996},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":160.84236892499996},206.81132692499995,543.19466092500011,567.54182992500012,567.54182992500034,567.54182992500034,567.54182992500034,567.54182992500057,567.54182992500057,567.5418299250008,567.5418299250008,147.49540588303392,13.518060016963723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":158.89623592499996},{"$f":"SUM(F498:F518)","v":160.84236892499996},206.81132692499995,543.19466092500011,567.54182992500012,567.54182992500034,567.54182992500034,567.54182992500034,567.54182992500057,567.54182992500057,567.5418299250008,567.5418299250008,147.49540588303392,13.518060016963723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":146.12211791099998},{"$f":"+F414","v":146.12079491099996},192.08975291099995,513.86319791100016,513.86319791100016,513.86319791100038,513.86319791100038,513.86319791100038,513.86319791100061,513.86319791100061,513.86319791100084,513.86319791100084,93.816773869033966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":12.774118013999992},{"$f":"+F433","v":14.721574013999994},14.721574013999994,29.331463013999972,53.678632014000002,53.678632014000002,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,53.678632013999973,13.518060016963723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3912","index":25,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.1999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3913","index":26,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.6999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3914","index":27,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.1999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,{"$f":"+$F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"391S","index":28,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3921","index":29,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.11}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3922","index":30,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":3108.9692969999942}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":3108.9692969999937},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":3108.9692969999937}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":151572.21},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":110712.52999999997},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.08}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":29827.71},0.19678877810120998,29827.71,5,2386.2168000000001,11931.084000000001,17896.625999999997,19666.985749824875,0.17764010767186769]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":121346.67},0.80058653232013977,121346.67,4,9707.7335999999996,38830.934399999998,82515.7356,90678.309765288577,0.81904288308910111]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":397.83},2.6246895786503346E-3,397.83,2,31.8264,63.652799999999999,334.17719999999997,367.234484886502,3.3170092390310481E-3]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":151572.21},null,{"$f":"SUM(D11:D31)","v":151572.21},null,{"$f":"SUM(F11:F31)","v":12125.7768},{"$f":"SUM(G11:G31)","v":50825.671200000004},{"$f":"SUM(H11:H31)","v":100746.53880000001},{"$f":"SUM(I11:I31)","v":110712.52999999996}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,19666.985749824875,null,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001,2386.2168000000001]
[2014,null,90678.309765288577,null,{"$f":"+$F28","v":9707.7335999999996},9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996,9707.7335999999996]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,367.234484886502,null,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264,31.8264]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":110712.52999999996},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":12125.7768},12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,{"$f":"SUM(BQ38:BQ58)","v":12125.7768},12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768,12125.7768]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8118.119999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":635.79999999999995},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1857.32},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":78976.67},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2982.36},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":994.31},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":118.35},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35.51},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.14},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.14},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16.559999999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":87213.14},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":4421.3100000000004},{"$f":"SUM(F67:F88)","v":5658.14},{"$f":"SUM(G67:G88)","v":5658.14},5641.56,5607.32,3750,3750,3750,3750,2982.36,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,994.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":11548.865749824876},"     Begin Cumulative Difference",{"$f":"+$C398","v":11548.865749824876},{"$f":"+E400","v":9798.4489498248749},{"$f":"+F400","v":9287.2321498248748},8776.0153498248746,8264.7985498248745,7735.9017498248741,5349.6849498248739,2963.4681498248738,577.25134982487361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-1750.4168000000002},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-511.21680000000015},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-511.21680000000015},-511.21680000000015,-528.89680000000021,-2386.2168000000001,-2386.2168000000001,-2386.2168000000001,-2386.2168000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":9798.4489498248749},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":9287.2321498248748},8776.0153498248746,8264.7985498248745,7735.9017498248741,5349.6849498248739,2963.4681498248738,577.25134982487361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-1750.4168000000002},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-511.21680000000015},-511.21680000000015,-511.21680000000015,-528.89680000000021,-2386.2168000000001,-2386.2168000000001,-2386.2168000000001,-577.25134982487361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-443.64313796000005},{"$f":"IF(F398=0,0,F401*$C403)","v":-129.56789796000004},{"$f":"IF(G398=0,0,G401*$C403)","v":-129.56789796000004},-129.56789796000004,-134.04889396000007,-604.7866479600001,-604.7866479600001,-604.7866479600001,-146.30435461311421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-675.22328060000007},{"$f":"+F401*F402","v":-197.20188060000004},{"$f":"+G401*G402","v":-197.20188060000004},-197.20188060000004,-204.02194060000008,-920.48313059999998,-920.48313059999998,-920.48313059999987,-222.67470819494494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":4454.9749629949456},"     Begin Cumulative DFIT",{"$f":"+C405","v":4454.9749629949456},{"$f":"+E406","v":3779.7516823949454},{"$f":"+F406","v":3582.5498017949453},3385.3479211949452,3188.1460405949451,2984.124099994945,2063.6409693949449,1143.1578387949448,222.67470819494497,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,{"$f":"+BR406","v":2.8421709430404007E-14},2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":3779.7516823949454},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":3582.5498017949453},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":3385.3479211949452},3188.1460405949451,2984.124099994945,2063.6409693949449,1143.1578387949448,222.67470819494497,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":2.8421709430404007E-14},2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":4454.9749629949456},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":3779.7516823949454},{"$f":"+E409+F404","v":3582.5498017949453},{"$f":"+F409+G404","v":3385.3479211949452},3188.1460405949451,2984.124099994945,2063.6409693949449,1143.1578387949448,222.67470819494497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":2927.060024293115},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":2483.4168863331151},{"$f":"IF(F403<>0,+E410+F403,0)","v":2353.8489883731149},{"$f":"IF(G403<>0,+F410+G403,0)","v":2224.2810904131147},2094.7131924531145,1960.6642984931145,1355.8776505331143,751.09100257311422,146.30435461311413,-8.5265128291212022E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":1527.9149387018306},{"$f":"+E413","v":1296.3347960618305},{"$f":"+F413","v":1228.7008134218304},1161.0668307818305,1093.4328481418306,1023.4598015018306,707.76331886183073,392.06683622183084,76.370353581831068,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,{"$f":"+BR413","v":3.4106051316484809E-13},3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":231.58014264000002},{"$f":"+F403-F404","v":67.633982639999999},67.633982639999999,67.633982639999999,69.973046640000007,315.69648263999989,315.69648263999989,315.69648263999977,76.370353581830727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":1527.9149387018306},"     End Excess Deferred",{"$f":"+E411-E412","v":1296.3347960618305},{"$f":"+F411-F412","v":1228.7008134218304},1161.0668307818305,1093.4328481418306,1023.4598015018306,707.76331886183073,392.06683622183084,76.370353581831068,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,{"$f":"+BR411-BR412","v":3.4106051316484809E-13},3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13,3.4106051316484809E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":1527.9149387018306},{"$f":"+E403-E404","v":231.58014264000002},{"$f":"+F403-F404","v":67.633982639999999},{"$f":"+G403-G404","v":67.633982639999999},67.633982639999999,69.973046640000007,315.69648263999989,315.69648263999989,315.69648263999977,76.370353581830727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":11701.639765288579},"     Begin Cumulative Difference",{"$f":"+$C417","v":11701.639765288579},{"$f":"+E419","v":5743.9061652885794},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-5957.7335999999996},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-5957.7335999999996},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":5743.9061652885794},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-5957.7335999999996},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-5743.9061652885794},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38575000000000004},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-1509.98758092},{"$f":"IF(F417=0,0,F420*$C422)","v":-1455.7930175923905},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-2298.1957362000003},{"$f":"+F420*F421","v":-2215.7118032600692},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":4513.9075394600695},"     Begin Cumulative DFIT",{"$f":"+C424","v":4513.9075394600695},{"$f":"+E425","v":2215.7118032600692},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":2215.7118032600692},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38575000000000004},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":4513.9075394600695},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":2215.7118032600692},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":2965.7805985123905},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":1455.7930175923905},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":1548.126940947679},{"$f":"+E432","v":759.91878566767878},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":788.20815528000026},{"$f":"+F422-F423","v":759.91878566767878},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":1548.126940947679},"     End Excess Deferred",{"$f":"+E430-E431","v":759.91878566767878},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":1548.126940947679},{"$f":"+E422-E423","v":788.20815528000026},{"$f":"+F422-F423","v":759.91878566767878},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":248.88448488650201},"     Begin Cumulative Difference",{"$f":"+$C455","v":248.88448488650201},{"$f":"+E457","v":252.56808488650199},{"$f":"+F457","v":253.881684886502},255.19528488650201,239.928884886502,208.102484886502,176.27608488650199,144.44968488650198,112.62328488650198,80.796884886501971,48.970484886501971,17.144084886501972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":3.6835999999999984},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":1.313600000000001},1.313600000000001,-15.266400000000001,-31.8264,-31.8264,-31.8264,-31.8264,-31.8264,-31.8264,-31.8264,-31.8264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":252.56808488650199},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":253.881684886502},255.19528488650201,239.928884886502,208.102484886502,176.27608488650199,144.44968488650198,112.62328488650198,80.796884886501971,48.970484886501971,17.144084886501972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":3.6835999999999984},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":1.313600000000001},1.313600000000001,-15.266400000000001,-31.8264,-31.8264,-31.8264,-31.8264,-31.8264,-31.8264,-31.8264,-17.144084886501972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.38247831400324922,0.38247831400324922,0.38247831400324922,0.38247831400324922,0.38247831400324922,0.38247831400324922,0.38247831400324928,0.38247831400324939,0.38247831400324939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0.93360841999999966},{"$f":"IF(F455=0,0,F458*$C460)","v":0.33293192000000027},{"$f":"IF(G455=0,0,G458*$C460)","v":0.33293192000000027},-3.8692690800000005,-8.0664010800000003,-8.0664010800000003,-8.0664010800000003,-8.0664010800000003,-8.0664010800000003,-8.0664010800000003,-8.0664010800000003,-4.3451683144839253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0.93360841999999966},{"$f":"+F458*F459","v":0.33293192000000027},{"$f":"+G458*G459","v":0.33293192000000027},-5.839066932899204,-12.17290781279301,-12.17290781279301,-12.17290781279301,-12.17290781279301,-12.17290781279301,-12.172907812793012,-12.172907812793015,-6.5572406825178629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":96.007190044968141},"     Begin Cumulative DFIT",{"$f":"+C462","v":96.007190044968141},{"$f":"+E463","v":96.94079846496814},{"$f":"+F463","v":97.273730384968147},97.606662304968154,91.767595372068953,79.59468755927594,67.421779746482926,55.248871933689912,43.075964120896899,30.903056308103888,18.730148495310878,6.5572406825178629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":96.94079846496814},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":97.273730384968147},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":97.606662304968154},91.767595372068953,79.59468755927594,67.421779746482926,55.248871933689912,43.075964120896899,30.903056308103888,18.730148495310878,6.5572406825178629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38382045977238571},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38314591471399145},0.38247831400324922,0.38247831400324922,0.38247831400324922,0.38247831400324922,0.38247831400324922,0.38247831400324922,0.38247831400324928,0.38247831400324939,0.38247831400324939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38382045977238571},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38314591471399145},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38247831400324922},0.38247831400324922,0.38247831400324922,0.38247831400324922,0.38247831400324922,0.38247831400324922,0.38247831400324928,0.38247831400324939,0.38247831400324939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":96.007190044968141},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":96.94079846496814},{"$f":"+E466+F461","v":97.273730384968147},{"$f":"+F466+G461","v":97.606662304968154},91.767595372068953,79.59468755927594,67.421779746482926,55.248871933689912,43.075964120896899,30.903056308103888,18.730148495310878,6.5572406825178629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":63.079772694483935},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":64.013381114483934},{"$f":"IF(F460<>0,+E467+F460,0)","v":64.346313034483941},{"$f":"IF(G460<>0,+F467+G460,0)","v":64.679244954483949},60.809975874483946,52.743574794483948,44.677173714483949,36.610772634483951,28.544371554483952,20.477970474483953,12.411569394483953,4.3451683144839528,2.7533531010703882E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":32.927417350484205},{"$f":"+E470","v":32.927417350484205},{"$f":"+F470","v":32.927417350484205},32.927417350484205,30.957619497585,26.851112764791992,22.744606031998984,18.638099299205976,14.531592566412966,10.425085833619956,6.3185791008269447,2.2120723680339296,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,{"$f":"+BR470","v":-7.9936057773011271E-15},-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,1.9697978528992035,4.1065067327930098,4.1065067327930098,4.1065067327930098,4.1065067327930098,4.1065067327930098,4.1065067327930116,4.1065067327930151,2.2120723680339376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":32.927417350484205},"     End Excess Deferred",{"$f":"+E468-E469","v":32.927417350484205},{"$f":"+F468-F469","v":32.927417350484205},32.927417350484205,30.957619497585,26.851112764791992,22.744606031998984,18.638099299205976,14.531592566412966,10.425085833619956,6.3185791008269447,2.2120723680339296,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,{"$f":"+BR468-BR469","v":-7.9936057773011271E-15},-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15,-7.9936057773011271E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":32.92741735048422},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},1.9697978528992035,4.1065067327930098,4.1065067327930098,4.1065067327930098,4.1065067327930098,4.1065067327930098,4.1065067327930116,4.1065067327930151,2.2120723680339376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":3108.9692969999937},{"$f":"SUM(E493:CI493)","v":3108.9692969999942},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":1019.7882979200003},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":827.55276830767878},67.633982639999999,69.603780492899205,74.079553372793015,319.80298937279292,319.80298937279292,319.80298937279281,80.476860314623735,4.1065067327930116,4.1065067327930151,2.2120723680339376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":1019.7882979200003},{"$f":"SUM(F498:F518)","v":827.55276830767878},67.633982639999999,69.603780492899205,74.079553372793015,319.80298937279292,319.80298937279292,319.80298937279281,80.476860314623735,4.1065067327930116,4.1065067327930151,2.2120723680339376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":231.58014264000002},{"$f":"+F414","v":67.633982639999999},67.633982639999999,67.633982639999999,69.973046640000007,315.69648263999989,315.69648263999989,315.69648263999977,76.370353581830727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":788.20815528000026},{"$f":"+F433","v":759.91878566767878},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,1.9697978528992035,4.1065067327930098,4.1065067327930098,4.1065067327930098,4.1065067327930098,4.1065067327930098,4.1065067327930116,4.1065067327930151,2.2120723680339376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3923","index":31,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3924","index":32,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.3000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"393","index":33,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.8000000000000003E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"394","index":34,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":8102.2663259999972}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":8102.2663259999972},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":8102.2663259999981}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":111389.89},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101262.89},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7.3999999999999996E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":24923.11},0.22374664769785621,24923.114474932958,4,1844.3104711450387,7377.2418845801549,17545.872590352803,18400.903497862833,0.18171418471132744]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7139.04},6.4090567661134717E-2,7139.0412818113537,3,528.28905485404016,1584.8671645621205,5554.1741172492329,5824.8355227441889,5.7521916693708715E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":79327.72},0.71216278464100913,79327.734243255691,1,5870.2523340009211,5870.2523340009211,73457.48190925477,77037.150979392973,0.76076389859496374]
["Total",{"$f":"SUM(B11:B31)","v":111389.87},null,{"$f":"SUM(D11:D31)","v":111389.89},null,{"$f":"SUM(F11:F31)","v":8242.8518599999989},{"$f":"SUM(G11:G31)","v":14832.361383143196},{"$f":"SUM(H11:H31)","v":96557.528616856813},{"$f":"SUM(I11:I31)","v":101262.89}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,18400.903497862833,null,{"$f":"+$F28","v":1844.3104711450387},1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387,1844.3104711450387]
[2015,null,5824.8355227441889,null,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016,528.28905485404016]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,77037.150979392973,null,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211,5870.2523340009211]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":101262.89},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":8242.8518599999989},8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,{"$f":"SUM(BQ38:BQ58)","v":8242.8518599999989},8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989,8242.8518599999989]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4295.8500000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1227.3900000000001},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1091.94},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1091.94},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":884.58},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1727.8400000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":493.67},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":352.62},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":312.60000000000002},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":312.61},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.33999999999997},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":33997.58},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9713.59},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6938.29},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4955.92},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3539.94},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3539.93},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3539.94},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1769.97},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":40021.270000000004},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":11434.65},{"$f":"SUM(F67:F88)","v":8382.85},{"$f":"SUM(G67:G88)","v":6360.46},4737.13,3796.27,3539.94,1769.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":14105.053497862833},"     Begin Cumulative Difference",{"$f":"+$C417","v":14105.053497862833},{"$f":"+E419","v":13488.133026717795},{"$f":"+F419","v":12735.762555572755},11983.392084427716,11023.661613282678,9179.3511421376388,7335.0406709926001,5490.7301998475614,3646.4197287025227,1802.1092575574839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-616.92047114503862},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-752.37047114503866},-752.37047114503866,-959.73047114503868,-1844.3104711450387,-1844.3104711450387,-1844.3104711450387,-1844.3104711450387,-1844.3104711450387,-1844.3104711450387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":13488.133026717795},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":12735.762555572755},11983.392084427716,11023.661613282678,9179.3511421376388,7335.0406709926001,5490.7301998475614,3646.4197287025227,1802.1092575574839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-616.92047114503862},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-752.37047114503866},-752.37047114503866,-959.73047114503868,-1844.3104711450387,-1844.3104711450387,-1844.3104711450387,-1844.3104711450387,-1844.3104711450387,-1802.1092575574839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999993},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-156.35849341171004},{"$f":"IF(F417=0,0,F420*$C422)","v":-190.68829591171004},{"$f":"IF(G417=0,0,G420*$C422)","v":-190.68829591171004},-243.24368791171005,-467.44048891171008,-467.44048891171008,-467.44048891171008,-467.44048891171008,-467.44048891171008,-456.74459132794431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-237.97707174419864},{"$f":"+F420*F421","v":-290.22690924419862},{"$f":"+G420*G421","v":-290.22690924419862},-370.21602924419864,-711.44276424419866,-711.44276424419877,-711.44276424419877,-711.44276424419866,-711.44276424419866,-695.16364610279936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":5441.0243868005873},"     Begin Cumulative DFIT",{"$f":"+C424","v":5441.0243868005873},{"$f":"+E425","v":5203.0473150563885},{"$f":"+F425","v":4912.8204058121901},4622.5934965679917,4252.3774673237931,3540.9347030795943,2829.4919388353956,2118.0491745911968,1406.606410346998,695.16364610279936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":5203.0473150563885},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":4912.8204058121901},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":4622.5934965679917},4252.3774673237931,3540.9347030795943,2829.4919388353956,2118.0491745911968,1406.606410346998,695.16364610279936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999993},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999993},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999998},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":5441.0243868005873},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":5203.0473150563885},{"$f":"+E428+F423","v":4912.8204058121901},{"$f":"+F428+G423","v":4622.5934965679917},4252.3774673237931,3540.9347030795943,2829.4919388353956,2118.0491745911968,1406.606410346998,695.16364610279936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":3574.9258090333351},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":3418.5673156216249},{"$f":"IF(F422<>0,+E429+F422,0)","v":3227.8790197099147},{"$f":"IF(G422<>0,+F429+G422,0)","v":3037.1907237982045},2793.9470358864946,2326.5065469747847,1859.0660580630747,1391.6255691513647,924.18508023965467,456.74459132794459,2.8421709430404007E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":1866.0985777672522},{"$f":"+E432","v":1784.4799994347636},{"$f":"+F432","v":1684.9413861022749},1585.4027727697862,1458.4304314372976,1214.428156104809,970.42588077232028,726.42360543983159,482.42133010734301,238.41905477485443,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"+BR432","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":81.618578332488596},{"$f":"+F422-F423","v":99.53861333248858},99.53861333248858,126.97234133248858,244.00227533248858,244.00227533248869,244.00227533248869,244.00227533248858,244.00227533248858,238.41905477485506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":1866.0985777672522},"     End Excess Deferred",{"$f":"+E430-E431","v":1784.4799994347636},{"$f":"+F430-F431","v":1684.9413861022749},1585.4027727697862,1458.4304314372976,1214.428156104809,970.42588077232028,726.42360543983159,482.42133010734301,238.41905477485443,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"+BR430-BR431","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":1866.0985777672524},{"$f":"+E422-E423","v":81.618578332488596},{"$f":"+F422-F423","v":99.53861333248858},{"$f":"+G422-G423","v":99.53861333248858},126.97234133248858,244.00227533248858,244.00227533248869,244.00227533248869,244.00227533248858,244.00227533248858,238.41905477485506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":4096.9955227441887},"     Begin Cumulative Difference",{"$f":"+$C436","v":4096.9955227441887},{"$f":"+E438","v":4062.3764678901484},{"$f":"+F438","v":3886.7074130361084},3671.0183581820684,3455.3393033280281,3183.3902484739879,2655.1011936199475,2126.8121387659075,1598.5230839118674,1070.2340290578272,541.94497420378707,13.65591934974691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-34.619054854040144},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-175.66905485404016},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-215.68905485404014},-215.67905485404015,-271.94905485404018,-528.28905485404016,-528.28905485404016,-528.28905485404016,-528.28905485404016,-528.28905485404016,-528.28905485404016,-528.28905485404016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":4062.3764678901484},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":3886.7074130361084},3671.0183581820684,3455.3393033280281,3183.3902484739879,2655.1011936199475,2126.8121387659075,1598.5230839118674,1070.2340290578272,541.94497420378707,13.65591934974691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":-34.619054854040144},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-175.66905485404016},-215.68905485404014,-215.67905485404015,-271.94905485404018,-528.28905485404016,-528.28905485404016,-528.28905485404016,-528.28905485404016,-528.28905485404016,-528.28905485404016,-13.65591934974691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.38574999999999998},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38574999999999998},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.3857500000000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-8.7741994527564753},{"$f":"IF(F436=0,0,F439*$C441)","v":-44.523321952756476},{"$f":"IF(G436=0,0,G439*$C441)","v":-54.666390952756473},-54.663856452756477,-68.925487952756484,-133.89486095275649,-133.89486095275649,-133.89486095275649,-133.89486095275649,-133.89486095275649,-133.89486095275649,-3.4610927591933542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":-13.354300409945985},{"$f":"+F439*F440","v":-67.764337909945993},{"$f":"+G439*G440","v":-83.202052909945976},-83.198195409945981,-104.904347909946,-203.78750290994597,-203.787502909946,-203.787502909946,-203.78750290994603,-203.787502909946,-203.78750290994603,-5.2677708891648933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":1580.4160228985706},"     Begin Cumulative DFIT",{"$f":"+C443","v":1580.4160228985706},{"$f":"+E444","v":1567.0617224886246},{"$f":"+F444","v":1499.2973845786787},1416.0953316687328,1332.8971362587868,1227.9927883488408,1024.2052854388949,820.41778252894892,616.63027961900298,412.84277670905692,209.05527379911092,5.2677708891648933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":1567.0617224886246},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":1499.2973845786787},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":1416.0953316687328},1332.8971362587868,1227.9927883488408,1024.2052854388949,820.41778252894892,616.63027961900298,412.84277670905692,209.05527379911092,5.2677708891648933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.3857500000000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38574999999999998},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38574999999999998},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.3857500000000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":1580.4160228985706},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":1567.0617224886246},{"$f":"+E447+F442","v":1499.2973845786787},{"$f":"+F447+G442","v":1416.0953316687328},1332.8971362587868,1227.9927883488408,1024.2052854388949,820.41778252894892,616.63027961900298,412.84277670905692,209.05527379911092,5.2677708891648933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":1038.3835152395147},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":1029.6093157867583},{"$f":"IF(F441<>0,+E448+F441,0)","v":985.08599383400178},{"$f":"IF(G441<>0,+F448+G441,0)","v":930.41960288124528},875.75574642848881,806.83025847573231,672.93539752297579,539.04053657021927,405.14567561746276,271.25081466470624,137.35595371194975,3.4610927591932636,-9.0594198809412774E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":542.03250765905591},{"$f":"+E451","v":537.45240670186638},{"$f":"+F451","v":514.21139074467692},485.6757287874874,457.1413898302979,421.16252987310838,351.2698879159189,281.37724595872942,211.48460400153991,141.59196204435037,71.699320087160856,1.806678129971317,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,{"$f":"+BR451","v":-2.2204460492503131E-13},-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":4.5801009571895097},{"$f":"+F441-F442","v":23.241015957189518},28.535661957189504,28.534338957189505,35.978859957189513,69.892641957189483,69.892641957189511,69.892641957189511,69.892641957189539,69.892641957189511,69.892641957189539,1.8066781299715391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":542.03250765905591},"     End Excess Deferred",{"$f":"+E449-E450","v":537.45240670186638},{"$f":"+F449-F450","v":514.21139074467692},485.6757287874874,457.1413898302979,421.16252987310838,351.2698879159189,281.37724595872942,211.48460400153991,141.59196204435037,71.699320087160856,1.806678129971317,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,{"$f":"+BR449-BR450","v":-2.2204460492503131E-13},-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13,-2.2204460492503131E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":542.03250765905614},{"$f":"+E441-E442","v":4.5801009571895097},{"$f":"+F441-F442","v":23.241015957189518},{"$f":"+G441-G442","v":28.535661957189504},28.534338957189505,35.978859957189513,69.892641957189483,69.892641957189511,69.892641957189511,69.892641957189539,69.892641957189511,69.892641957189539,1.8066781299715391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":43039.570979392971},"     Begin Cumulative Difference",{"$f":"+$C474","v":43039.570979392971},{"$f":"+E476","v":46882.908645392046},{"$f":"+F476","v":47950.946311391126},47036.613977390203,44706.301643389284,42375.979309388364,40045.666975387445,35945.384641386525,30075.132307385604,24204.879973384683,18334.627639383762,12464.37530538284,6594.1229713819193,723.87063738099823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":3843.337665999079},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":1068.0376659990789},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":-914.33233400092104},-2330.3123340009211,-2330.3223340009213,-2330.3123340009211,-4100.2823340009209,-5870.2523340009211,-5870.2523340009211,-5870.2523340009211,-5870.2523340009211,-5870.2523340009211,-5870.2523340009211,-5870.2523340009211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":46882.908645392046},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":47950.946311391126},47036.613977390203,44706.301643389284,42375.979309388364,40045.666975387445,35945.384641386525,30075.132307385604,24204.879973384683,18334.627639383762,12464.37530538284,6594.1229713819193,723.87063738099823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":3843.337665999079},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":1068.0376659990789},-914.33233400092104,-2330.3123340009211,-2330.3223340009213,-2330.3123340009211,-4100.2823340009209,-5870.2523340009211,-5870.2523340009211,-5870.2523340009211,-5870.2523340009211,-5870.2523340009211,-5870.2523340009211,-723.87063738099823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.37219917344897119},0.37219917344897124,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":974.09393144746662},{"$f":"IF(F474=0,0,F477*$C479)","v":270.69414644746655},{"$f":"IF(G474=0,0,G477*$C479)","v":-231.73753005253346},-590.61766105253344,-590.62019555253357,-590.61766105253344,-1039.2165575525335,-1487.8154540525336,-1487.8154540525336,-1487.8154540525336,-1487.8154540525336,-1487.8154540525336,-1487.8154540525336,-183.465013044214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":974.09393144746662},{"$f":"+F477*F478","v":270.69414644746655},{"$f":"+G477*G478","v":-340.31373897281145},-867.34032459308582,-867.34404658482026,-867.34032459308571,-1526.1216956225612,-2184.9030666520366,-2184.9030666520366,-2184.9030666520366,-2184.9030666520366,-2184.9030666520366,-2184.9030666520366,-269.42405291718751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":16602.514505300838},"     Begin Cumulative DFIT",{"$f":"+C481","v":16602.514505300838},{"$f":"+E482","v":17576.608436748305},{"$f":"+F482","v":17847.302583195771},17506.98884422296,16639.648519629874,15772.304473045055,14904.964148451969,13378.842452829407,11193.939386177371,9009.036319525334,6824.1332528732974,4639.2301862212607,2454.3271195692241,269.42405291718751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":17576.608436748305},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":17847.302583195771},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":17506.98884422296},16639.648519629874,15772.304473045055,14904.964148451969,13378.842452829407,11193.939386177371,9009.036319525334,6824.1332528732974,4639.2301862212607,2454.3271195692241,269.42405291718751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.37490439361798955},{"$f":"IF(G474=0,0,+G481/G474)","v":0.37219917344897119},0.37219917344897124,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37490439361798955},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37219917344897119},{"$f":"IF(G476=0,0,+G482/G476)","v":0.37219917344897124},0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897119,0.37219917344897124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":16602.514505300838},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":17576.608436748305},{"$f":"+E485+F480","v":17847.302583195771},{"$f":"+F485+G480","v":17506.98884422296},16639.648519629874,15772.304473045055,14904.964148451969,13378.842452829407,11193.939386177371,9009.036319525334,6824.1332528732974,4639.2301862212607,2454.3271195692241,269.42405291718751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":10908.379264727149},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":11882.473196174617},{"$f":"IF(F479<>0,+E486+F479,0)","v":12153.167342622082},{"$f":"IF(G479<>0,+F486+G479,0)","v":11921.42981256955},11330.812151517017,10740.191955964483,10149.57429491195,9110.3577373594162,7622.5422833068824,6134.7268292543486,4646.9113752018147,3159.0959211492809,1671.2804670967473,183.46501304421372,-2.8421709430404007E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":5694.1352405736889},{"$f":"+E489","v":5694.1352405736889},{"$f":"+F489","v":5694.1352405736889},5585.5590316534108,5308.8363681128585,5032.1125170805717,4755.3898535400194,4268.4847154699919,3571.3971028704891,2874.3094902709863,2177.2218776714835,1480.1342650719805,783.04665247247749,85.959039872974472,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,{"$f":"+BR489","v":9.6633812063373625E-13},9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},108.57620892027799,276.72266354055239,276.72385103228669,276.72266354055228,486.90513807002776,697.08761259950302,697.08761259950302,697.08761259950302,697.08761259950302,697.08761259950302,697.08761259950302,85.959039872973506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":5694.1352405736889},"     End Excess Deferred",{"$f":"+E487-E488","v":5694.1352405736889},{"$f":"+F487-F488","v":5694.1352405736889},5585.5590316534108,5308.8363681128585,5032.1125170805717,4755.3898535400194,4268.4847154699919,3571.3971028704891,2874.3094902709863,2177.2218776714835,1480.1342650719805,783.04665247247749,85.959039872974472,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,{"$f":"+BR487-BR488","v":9.6633812063373625E-13},9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13,9.6633812063373625E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":5694.135240573687},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":108.57620892027799},276.72266354055239,276.72385103228669,276.72266354055228,486.90513807002776,697.08761259950302,697.08761259950302,697.08761259950302,697.08761259950302,697.08761259950302,697.08761259950302,85.959039872973506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":8102.2663259999972},{"$f":"SUM(E493:CI493)","v":8102.2663259999972},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":86.198679289678111},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":122.7796292896781},236.65048420995606,432.2293438302305,556.70498632196472,590.61758083023051,800.80005535970599,1010.9825298891811,1010.9825298891811,1005.3993093315476,766.98025455669256,698.89429072947451,697.08761259950302,85.959039872973506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":86.198679289678111},{"$f":"SUM(F498:F518)","v":122.7796292896781},236.65048420995609,432.2293438302305,556.70498632196472,590.61758083023051,800.80005535970599,1010.9825298891811,1010.9825298891811,1005.3993093315476,766.98025455669256,698.89429072947451,697.08761259950302,85.959039872973506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":81.618578332488596},{"$f":"+F433","v":99.53861333248858},99.53861333248858,126.97234133248858,244.00227533248858,244.00227533248869,244.00227533248869,244.00227533248858,244.00227533248858,238.41905477485506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":4.5801009571895097},{"$f":"+F452","v":23.241015957189518},28.535661957189504,28.534338957189505,35.978859957189513,69.892641957189483,69.892641957189511,69.892641957189511,69.892641957189539,69.892641957189511,69.892641957189539,1.8066781299715391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},108.57620892027799,276.72266354055239,276.72385103228669,276.72266354055228,486.90513807002776,697.08761259950302,697.08761259950302,697.08761259950302,697.08761259950302,697.08761259950302,697.08761259950302,85.959039872973506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"395","index":35,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"396","index":36,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":8564.7862031199456}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":9214.1591849999968},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-649.37298188005116},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":9214.1591849999986}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":95136.76},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":93048.76},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.0999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":95136.76},1,95136.76,3,1046.5043599999999,3139.5130799999997,91997.24691999999,93048.76,1]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":95136.76},null,{"$f":"SUM(D11:D31)","v":95136.76},null,{"$f":"SUM(F11:F31)","v":1046.5043599999999},{"$f":"SUM(G11:G31)","v":3139.5130799999997},{"$f":"SUM(H11:H31)","v":91997.24691999999},{"$f":"SUM(I11:I31)","v":93048.76}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,93048.76,null,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":93048.76},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":1046.5043599999999},1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,{"$f":"SUM(BQ38:BQ58)","v":1046.5043599999999},1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999,1046.5043599999999]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23402.809999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6686.52},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4776.08},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4153.12},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4153.12},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3633.97},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":23402.809999999998},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":6686.52},{"$f":"SUM(F67:F88)","v":4776.08},{"$f":"SUM(G67:G88)","v":4153.12},4153.12,3633.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":69645.95},"     Begin Cumulative Difference",{"$f":"+$C436","v":69645.95},{"$f":"+E438","v":75285.965639999995},{"$f":"+F438","v":79015.54127999999},82122.156919999994,85228.772559999998,87816.238199999993,86769.733839999986,85723.22947999998,84676.725119999974,83630.220759999967,82583.716399999961,81537.212039999955,80490.707679999949,79444.203319999942,78397.698959999936,77351.19459999993,76304.690239999924,75258.185879999917,74211.681519999911,73165.177159999905,72118.672799999898,71072.168439999892,70025.664079999886,68979.15971999988,67932.655359999873,66886.150999999867,65839.646639999861,64793.142279999862,63746.637919999863,62700.133559999864,61653.629199999865,60607.124839999866,59560.620479999867,58514.116119999868,57467.611759999869,56421.10739999987,55374.603039999871,54328.098679999872,53281.594319999873,52235.089959999874,51188.585599999875,50142.081239999876,49095.576879999877,48049.072519999878,47002.568159999879,45956.06379999988,44909.559439999881,43863.055079999882,42816.550719999883,41770.046359999884,40723.541999999885,39677.037639999886,38630.533279999887,37584.028919999888,36537.524559999889,35491.02019999989,34444.515839999891,33398.011479999892,32351.507119999893,31305.002759999894,30258.498399999895,29211.994039999896,28165.489679999897,27118.985319999898,26072.480959999899,25025.9765999999,{"$f":"+BR438","v":23979.472239999901},22932.967879999902,21886.463519999903,20839.959159999904,19793.454799999905,18746.950439999906,17700.446079999907,16653.941719999908,15607.437359999909,14560.93299999991,13514.428639999911,12467.924279999912,11421.419919999913,10374.915559999914,9328.411199999915,8281.906839999916,7235.4024799999161]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":5640.0156400000005},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":3729.57564},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":3106.61564},3106.61564,2587.4656399999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":-1046.5043599999999},-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":75285.965639999995},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":79015.54127999999},82122.156919999994,85228.772559999998,87816.238199999993,86769.733839999986,85723.22947999998,84676.725119999974,83630.220759999967,82583.716399999961,81537.212039999955,80490.707679999949,79444.203319999942,78397.698959999936,77351.19459999993,76304.690239999924,75258.185879999917,74211.681519999911,73165.177159999905,72118.672799999898,71072.168439999892,70025.664079999886,68979.15971999988,67932.655359999873,66886.150999999867,65839.646639999861,64793.142279999862,63746.637919999863,62700.133559999864,61653.629199999865,60607.124839999866,59560.620479999867,58514.116119999868,57467.611759999869,56421.10739999987,55374.603039999871,54328.098679999872,53281.594319999873,52235.089959999874,51188.585599999875,50142.081239999876,49095.576879999877,48049.072519999878,47002.568159999879,45956.06379999988,44909.559439999881,43863.055079999882,42816.550719999883,41770.046359999884,40723.541999999885,39677.037639999886,38630.533279999887,37584.028919999888,36537.524559999889,35491.02019999989,34444.515839999891,33398.011479999892,32351.507119999893,31305.002759999894,30258.498399999895,29211.994039999896,28165.489679999897,27118.985319999898,26072.480959999899,25025.9765999999,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":23979.472239999901},22932.967879999902,21886.463519999903,20839.959159999904,19793.454799999905,18746.950439999906,17700.446079999907,16653.941719999908,15607.437359999909,14560.93299999991,13514.428639999911,12467.924279999912,11421.419919999913,10374.915559999914,9328.411199999915,8281.906839999916,7235.4024799999161,6188.8981199999162]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":5640.0156400000005},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":3729.57564},3106.61564,3106.61564,2587.4656399999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":-1046.5043599999999},-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999,-1046.5043599999999]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.35837545995895326,0.35837545995895331,0.35837545995895337,0.35837545995895337,0.35837545995895342,0.35837545995895348,0.35837545995895354,0.35837545995895354,0.35837545995895359,0.35837545995895365,0.3583754599589537,0.35837545995895376,0.35837545995895376,0.35837545995895381,0.35837545995895387,0.35837545995895392,0.35837545995895398,0.35837545995895403,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.3583754599589542,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.35837545995895415,0.35837545995895409,0.35837545995895409,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.3583754599589542,0.35837545995895415,0.35837545995895409,0.35837545995895409,0.35837545995895409,0.35837545995895403,0.35837545995895403,0.35837545995895403,0.35837545995895403,0.35837545995895403,0.35837545995895398,0.35837545995895398,0.35837545995895398,0.35837545995895398,0.35837545995895392,0.35837545995895392,0.35837545995895392,0.35837545995895387,0.35837545995895387,0.35837545995895381,0.35837545995895381,0.35837545995895376,0.35837545995895376,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0.3583754599589537},0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.35837545995895376,0.35837545995895365,0.3583754599589537,0.35837545995895365,0.35837545995895359,0.35837545995895354,0.35837545995895348,0.35837545995895354]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":1429.4619639580001},{"$f":"IF(F436=0,0,F439*$C441)","v":945.26094595800009},{"$f":"IF(G436=0,0,G439*$C441)","v":787.37173395800005},787.37173395800005,655.79316645799997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,{"$f":"IF(BS436=0,0,BS439*$C441)","v":-265.23653004199997},-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997,-265.23653004199997]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":1429.4619639580001},{"$f":"+F439*F440","v":945.26094595800009},{"$f":"+G439*G440","v":787.37173395800005},787.37173395800005,655.79316645799997,-375.04148136404996,-375.04148136405001,-375.04148136405007,-375.04148136405007,-375.04148136405013,-375.04148136405018,-375.04148136405024,-375.04148136405024,-375.0414813640503,-375.04148136405036,-375.04148136405041,-375.04148136405047,-375.04148136405047,-375.04148136405053,-375.04148136405058,-375.0414813640507,-375.04148136405075,-375.04148136405081,-375.04148136405087,-375.04148136405092,-375.04148136405092,-375.04148136405098,-375.04148136405092,-375.04148136405087,-375.04148136405092,-375.04148136405092,-375.04148136405092,-375.04148136405087,-375.04148136405087,-375.04148136405092,-375.04148136405087,-375.04148136405092,-375.04148136405092,-375.04148136405087,-375.04148136405092,-375.04148136405092,-375.04148136405087,-375.04148136405092,-375.04148136405098,-375.04148136405092,-375.04148136405087,-375.04148136405087,-375.04148136405087,-375.04148136405081,-375.04148136405081,-375.04148136405081,-375.04148136405081,-375.04148136405081,-375.04148136405075,-375.04148136405075,-375.04148136405075,-375.04148136405075,-375.0414813640507,-375.0414813640507,-375.0414813640507,-375.04148136405058,-375.04148136405058,-375.04148136405053,-375.04148136405053,-375.04148136405047,-375.04148136405047,{"$f":"+BS439*BS440","v":-375.04148136405041},-375.04148136405041,-375.04148136405041,-375.04148136405041,-375.04148136405041,-375.04148136405041,-375.04148136405041,-375.04148136405041,-375.04148136405041,-375.04148136405047,-375.04148136405036,-375.04148136405041,-375.04148136405036,-375.0414813640503,-375.04148136405024,-375.04148136405018,-375.04148136405024]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":26865.925212499998},"     Begin Cumulative DFIT",{"$f":"+C443","v":26865.925212499998},{"$f":"+E444","v":28295.387176458},{"$f":"+F444","v":29240.648122416002},30028.019856374001,30815.391590332001,31471.18475679,31096.143275425951,30721.101794061902,30346.060312697853,29971.018831333804,29595.977349969755,29220.935868605706,28845.894387241657,28470.852905877608,28095.811424513558,27720.769943149509,27345.72846178546,26970.686980421411,26595.645499057362,26220.604017693313,25845.562536329264,25470.521054965215,25095.479573601166,24720.438092237117,24345.396610873067,23970.355129509015,23595.313648144962,23220.272166780909,22845.230685416856,22470.189204052807,22095.147722688758,21720.106241324705,21345.064759960653,20970.023278596604,20594.981797232555,20219.940315868502,19844.898834504453,19469.857353140404,19094.815871776351,18719.774390412302,18344.732909048253,17969.6914276842,17594.649946320151,17219.608464956102,16844.566983592049,16469.525502227996,16094.484020863945,15719.442539499894,15344.401058135843,14969.359576771792,14594.318095407742,14219.276614043691,13844.23513267964,13469.193651315589,13094.152169951538,12719.110688587487,12344.069207223436,11969.027725859385,11593.986244495334,11218.944763131283,10843.903281767232,10468.861800403181,10093.82031903913,9718.7788376750796,9343.7373563110286,8968.6958749469777,{"$f":"+BR444","v":8593.6543935829268},8218.6129122188759,7843.5714308548258,7468.5299494907758,7093.4884681267258,6718.4469867626758,6343.4055053986258,5968.3640240345758,5593.3225426705258,5218.2810613064757,4843.2395799424248,4468.1980985783748,4093.1566172143243,3718.1151358502739,3343.0736544862234,2968.0321731221729,2592.9906917581229]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":28295.387176458},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":29240.648122416002},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":30028.019856374001},30815.391590332001,31471.18475679,31096.143275425951,30721.101794061902,30346.060312697853,29971.018831333804,29595.977349969755,29220.935868605706,28845.894387241657,28470.852905877608,28095.811424513558,27720.769943149509,27345.72846178546,26970.686980421411,26595.645499057362,26220.604017693313,25845.562536329264,25470.521054965215,25095.479573601166,24720.438092237117,24345.396610873067,23970.355129509015,23595.313648144962,23220.272166780909,22845.230685416856,22470.189204052807,22095.147722688758,21720.106241324705,21345.064759960653,20970.023278596604,20594.981797232555,20219.940315868502,19844.898834504453,19469.857353140404,19094.815871776351,18719.774390412302,18344.732909048253,17969.6914276842,17594.649946320151,17219.608464956102,16844.566983592049,16469.525502227996,16094.484020863945,15719.442539499894,15344.401058135843,14969.359576771792,14594.318095407742,14219.276614043691,13844.23513267964,13469.193651315589,13094.152169951538,12719.110688587487,12344.069207223436,11969.027725859385,11593.986244495334,11218.944763131283,10843.903281767232,10468.861800403181,10093.82031903913,9718.7788376750796,9343.7373563110286,8968.6958749469777,8593.6543935829268,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":8218.6129122188759},7843.5714308548258,7468.5299494907758,7093.4884681267258,6718.4469867626758,6343.4055053986258,5968.3640240345758,5593.3225426705258,5218.2810613064757,4843.2395799424248,4468.1980985783748,4093.1566172143243,3718.1151358502739,3343.0736544862234,2968.0321731221729,2592.9906917581229,2217.9492103940729]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.37583880256992347},{"$f":"IF(G436=0,0,+G443/G436)","v":0.37006198589209999},0.36565064755454557,0.36156089856437096,0.35837545995895326,0.35837545995895331,0.35837545995895337,0.35837545995895337,0.35837545995895342,0.35837545995895348,0.35837545995895354,0.35837545995895354,0.35837545995895359,0.35837545995895365,0.3583754599589537,0.35837545995895376,0.35837545995895376,0.35837545995895381,0.35837545995895387,0.35837545995895392,0.35837545995895398,0.35837545995895403,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.3583754599589542,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.35837545995895415,0.35837545995895409,0.35837545995895409,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.3583754599589542,0.35837545995895415,0.35837545995895409,0.35837545995895409,0.35837545995895409,0.35837545995895403,0.35837545995895403,0.35837545995895403,0.35837545995895403,0.35837545995895403,0.35837545995895398,0.35837545995895398,0.35837545995895398,0.35837545995895398,0.35837545995895392,0.35837545995895392,0.35837545995895392,0.35837545995895387,0.35837545995895387,0.35837545995895381,0.35837545995895381,0.35837545995895376,0.35837545995895376,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0.3583754599589537},0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.35837545995895376,0.35837545995895365,0.3583754599589537,0.35837545995895365,0.35837545995895359,0.35837545995895354,0.35837545995895348,0.35837545995895354]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.37583880256992347},{"$f":"IF(F438=0,0,+F444/F438)","v":0.37006198589209999},{"$f":"IF(G438=0,0,+G444/G438)","v":0.36565064755454557},0.36156089856437096,0.35837545995895326,0.35837545995895331,0.35837545995895337,0.35837545995895337,0.35837545995895342,0.35837545995895348,0.35837545995895354,0.35837545995895354,0.35837545995895359,0.35837545995895365,0.3583754599589537,0.35837545995895376,0.35837545995895376,0.35837545995895381,0.35837545995895387,0.35837545995895392,0.35837545995895398,0.35837545995895403,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.3583754599589542,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.35837545995895415,0.35837545995895409,0.35837545995895409,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.35837545995895415,0.35837545995895409,0.35837545995895415,0.3583754599589542,0.35837545995895415,0.35837545995895409,0.35837545995895409,0.35837545995895409,0.35837545995895403,0.35837545995895403,0.35837545995895403,0.35837545995895403,0.35837545995895403,0.35837545995895398,0.35837545995895398,0.35837545995895398,0.35837545995895398,0.35837545995895392,0.35837545995895392,0.35837545995895392,0.35837545995895387,0.35837545995895387,0.35837545995895381,0.35837545995895381,0.35837545995895376,0.35837545995895376,0.3583754599589537,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0.3583754599589537},0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.3583754599589537,0.35837545995895376,0.35837545995895365,0.3583754599589537,0.35837545995895365,0.35837545995895359,0.35837545995895354,0.35837545995895348,0.35837545995895354,0.35837545995895354]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":26865.925212499998},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":28295.387176458},{"$f":"+E447+F442","v":29240.648122416002},{"$f":"+F447+G442","v":30028.019856374001},30815.391590332001,31471.18475679,31096.143275425951,30721.101794061902,30346.060312697853,29971.018831333804,29595.977349969755,29220.935868605706,28845.894387241657,28470.852905877608,28095.811424513558,27720.769943149509,27345.72846178546,26970.686980421411,26595.645499057362,26220.604017693313,25845.562536329264,25470.521054965215,25095.479573601166,24720.438092237117,24345.396610873067,23970.355129509015,23595.313648144962,23220.272166780909,22845.230685416856,22470.189204052807,22095.147722688758,21720.106241324705,21345.064759960653,20970.023278596604,20594.981797232555,20219.940315868502,19844.898834504453,19469.857353140404,19094.815871776351,18719.774390412302,18344.732909048253,17969.6914276842,17594.649946320151,17219.608464956102,16844.566983592049,16469.525502227996,16094.484020863945,15719.442539499894,15344.401058135843,14969.359576771792,14594.318095407742,14219.276614043691,13844.23513267964,13469.193651315589,13094.152169951538,12719.110688587487,12344.069207223436,11969.027725859385,11593.986244495334,11218.944763131283,10843.903281767232,10468.861800403181,10093.82031903913,9718.7788376750796,9343.7373563110286,8968.6958749469777,8593.6543935829268,{"$f":"+BR447+BS442","v":8218.6129122188759},7843.5714308548258,7468.5299494907758,7093.4884681267258,6718.4469867626758,6343.4055053986258,5968.3640240345758,5593.3225426705258,5218.2810613064757,4843.2395799424248,4468.1980985783748,4093.1566172143243,3718.1151358502739,3343.0736544862234,2968.0321731221729,2592.9906917581229,2217.9492103940729]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":17651.766027500002},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":19081.227991458003},{"$f":"IF(F441<>0,+E448+F441,0)","v":20026.488937416005},{"$f":"IF(G441<>0,+F448+G441,0)","v":20813.860671374005},21601.232405332004,22257.025571790004,21991.789041748005,21726.552511706006,21461.315981664007,21196.079451622008,20930.84292158001,20665.606391538011,20400.369861496012,20135.133331454013,19869.896801412015,19604.660271370016,19339.423741328017,19074.187211286018,18808.95068124402,18543.714151202021,18278.477621160022,18013.241091118023,17748.004561076024,17482.768031034026,17217.531500992027,16952.294970950028,16687.058440908029,16421.821910866031,16156.58538082403,15891.348850782029,15626.112320740029,15360.875790698028,15095.639260656028,14830.402730614027,14565.166200572026,14299.929670530026,14034.693140488025,13769.456610446025,13504.220080404024,13238.983550362023,12973.747020320023,12708.510490278022,12443.273960236022,12178.037430194021,11912.80090015202,11647.56437011002,11382.327840068019,11117.091310026019,10851.854779984018,10586.618249942017,10321.381719900017,10056.145189858016,9790.9086598160156,9525.672129774015,9260.4355997320145,8995.1990696900139,8729.9625396480133,8464.7260096060127,8199.4894795640121,7934.2529495220124,7669.0164194800127,7403.779889438013,7138.5433593960133,6873.3068293540136,6608.070299312014,6342.8337692700143,6077.5972392280146,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":5812.3607091860149},5547.1241791440152,5281.8876491020155,5016.6511190600158,4751.4145890180162,4486.1780589760165,4220.9415289340168,3955.7049988920166,3690.4684688500165,3425.2319388080164,3159.9954087660162,2894.7588787240161,2629.5223486820159,2364.2858186400158,2099.0492885980157,1833.8127585560158,1568.5762285140158]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":9214.1591849999968},{"$f":"+E451","v":9214.1591849999968},{"$f":"+F451","v":9214.1591849999968},9214.1591849999968,9214.1591849999968,9214.1591849999968,9104.3542336779465,8994.5492823558961,8884.7443310338458,8774.9393797117955,8665.1344283897452,8555.3294770676948,8445.5245257456445,8335.7195744235942,8225.9146231015438,8116.1096717794935,8006.3047204574432,7896.4997691353929,7786.6948178133425,7676.8898664912922,7567.0849151692419,7457.2799638471915,7347.4750125251412,7237.67006120309,7127.8651098810387,7018.0601585589875,6908.2552072369363,6798.450255914885,6688.6453045928338,6578.8403532707825,6469.0354019487313,6359.2304506266801,6249.4254993046288,6139.6205479825776,6029.8155966605264,5920.0106453384751,5810.2056940164239,5700.4007426943726,5590.5957913723214,5480.7908400502702,5370.9858887282189,5261.1809374061677,5151.3759860841164,5041.5710347620652,4931.766083440014,4821.9611321179627,4712.1561807959115,4602.3512294738603,4492.546278151809,4382.7413268297578,4272.9363755077065,4163.1314241856553,4053.3264728636045,3943.5215215415537,3833.716570219503,3723.9116188974522,3614.1066675754014,3504.3017162533506,3394.4967649312998,3284.691813609249,3174.8868622871983,3065.0819109651475,2955.2769596430967,2845.4720083210459,2735.6670569989956,2625.8621056769452,{"$f":"+BR451","v":2516.0571543548949},2406.2522030328446,2296.4472517107943,2186.6423003887439,2076.8373490666936,1967.0323977446433,1857.2274464225929,1747.4224951005426,1637.6175437784923,1527.812592456442,1418.0076411343914,1308.2026898123411,1198.3977384902905,1088.5927871682402,978.78783584618986,868.98288452413954,759.17793320208932]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,109.80495132204999,109.80495132205004,109.8049513220501,109.8049513220501,109.80495132205016,109.80495132205021,109.80495132205027,109.80495132205027,109.80495132205033,109.80495132205039,109.80495132205044,109.8049513220505,109.8049513220505,109.80495132205056,109.80495132205061,109.80495132205073,109.80495132205078,109.80495132205084,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205095,109.8049513220509,109.8049513220509,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.8049513220509,109.8049513220509,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205073,109.80495132205073,109.80495132205073,109.80495132205061,109.80495132205061,109.80495132205056,109.80495132205056,109.8049513220505,{"$f":"+BR441-BR442","v":109.8049513220505},109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.8049513220505,109.80495132205039,109.80495132205044,109.80495132205039,109.80495132205033,109.80495132205027,109.80495132205021,109.80495132205027]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":9214.1591849999968},"     End Excess Deferred",{"$f":"+E449-E450","v":9214.1591849999968},{"$f":"+F449-F450","v":9214.1591849999968},9214.1591849999968,9214.1591849999968,9214.1591849999968,9104.3542336779465,8994.5492823558961,8884.7443310338458,8774.9393797117955,8665.1344283897452,8555.3294770676948,8445.5245257456445,8335.7195744235942,8225.9146231015438,8116.1096717794935,8006.3047204574432,7896.4997691353929,7786.6948178133425,7676.8898664912922,7567.0849151692419,7457.2799638471915,7347.4750125251412,7237.67006120309,7127.8651098810387,7018.0601585589875,6908.2552072369363,6798.450255914885,6688.6453045928338,6578.8403532707825,6469.0354019487313,6359.2304506266801,6249.4254993046288,6139.6205479825776,6029.8155966605264,5920.0106453384751,5810.2056940164239,5700.4007426943726,5590.5957913723214,5480.7908400502702,5370.9858887282189,5261.1809374061677,5151.3759860841164,5041.5710347620652,4931.766083440014,4821.9611321179627,4712.1561807959115,4602.3512294738603,4492.546278151809,4382.7413268297578,4272.9363755077065,4163.1314241856553,4053.3264728636045,3943.5215215415537,3833.716570219503,3723.9116188974522,3614.1066675754014,3504.3017162533506,3394.4967649312998,3284.691813609249,3174.8868622871983,3065.0819109651475,2955.2769596430967,2845.4720083210459,2735.6670569989956,2625.8621056769452,{"$f":"+BR449-BR450","v":2516.0571543548949},2406.2522030328446,2296.4472517107943,2186.6423003887439,2076.8373490666936,1967.0323977446433,1857.2274464225929,1747.4224951005426,1637.6175437784923,1527.812592456442,1418.0076411343914,1308.2026898123411,1198.3977384902905,1088.5927871682402,978.78783584618986,868.98288452413954,759.17793320208932,649.37298188003911]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":8564.7862031199456},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,109.80495132204999,109.80495132205004,109.8049513220501,109.8049513220501,109.80495132205016,109.80495132205021,109.80495132205027,109.80495132205027,109.80495132205033,109.80495132205039,109.80495132205044,109.8049513220505,109.8049513220505,109.80495132205056,109.80495132205061,109.80495132205073,109.80495132205078,109.80495132205084,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205095,109.8049513220509,109.8049513220509,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.8049513220509,109.8049513220509,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205073,109.80495132205073,109.80495132205073,109.80495132205061,109.80495132205061,109.80495132205056,109.80495132205056,109.8049513220505,109.8049513220505,{"$f":"+BS441-BS442","v":109.80495132205044},109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.8049513220505,109.80495132205039,109.80495132205044,109.80495132205039,109.80495132205033,109.80495132205027,109.80495132205021,109.80495132205027]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":9214.1591849999968},{"$f":"SUM(E493:CI493)","v":8564.7862031199456},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,109.80495132204999,109.80495132205004,109.8049513220501,109.8049513220501,109.80495132205016,109.80495132205021,109.80495132205027,109.80495132205027,109.80495132205033,109.80495132205039,109.80495132205044,109.8049513220505,109.8049513220505,109.80495132205056,109.80495132205061,109.80495132205073,109.80495132205078,109.80495132205084,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205095,109.8049513220509,109.8049513220509,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.8049513220509,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":109.8049513220509},109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205073,109.80495132205073,109.80495132205073,109.80495132205061,109.80495132205061,109.80495132205056,109.80495132205056,109.8049513220505,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":109.8049513220505},109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.8049513220505,109.80495132205039,109.80495132205044,109.80495132205039,109.80495132205033,109.80495132205027,109.80495132205021,109.80495132205027]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,109.80495132204999,109.80495132205004,109.8049513220501,109.8049513220501,109.80495132205016,109.80495132205021,109.80495132205027,109.80495132205027,109.80495132205033,109.80495132205039,109.80495132205044,109.8049513220505,109.8049513220505,109.80495132205056,109.80495132205061,109.80495132205073,109.80495132205078,109.80495132205084,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205095,109.8049513220509,109.8049513220509,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.8049513220509,109.8049513220509,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205073,109.80495132205073,109.80495132205073,109.80495132205061,109.80495132205061,109.80495132205056,109.80495132205056,109.8049513220505,{"$f":"SUM(BR498:BR518)","v":109.8049513220505},109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.8049513220505,109.80495132205039,109.80495132205044,109.80495132205039,109.80495132205033,109.80495132205027,109.80495132205021,109.80495132205027]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,109.80495132204999,109.80495132205004,109.8049513220501,109.8049513220501,109.80495132205016,109.80495132205021,109.80495132205027,109.80495132205027,109.80495132205033,109.80495132205039,109.80495132205044,109.8049513220505,109.8049513220505,109.80495132205056,109.80495132205061,109.80495132205073,109.80495132205078,109.80495132205084,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.80495132205095,109.8049513220509,109.8049513220509,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205095,109.8049513220509,109.80495132205095,109.80495132205101,109.80495132205095,109.8049513220509,109.8049513220509,109.8049513220509,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205084,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205078,109.80495132205073,109.80495132205073,109.80495132205073,109.80495132205061,109.80495132205061,109.80495132205056,109.80495132205056,109.8049513220505,{"$f":"+BR452","v":109.8049513220505},109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.80495132205044,109.8049513220505,109.80495132205039,109.80495132205044,109.80495132205039,109.80495132205033,109.80495132205027,109.80495132205021,109.80495132205027]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"397","index":37,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":238.94438399999967}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":238.94438399999996},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-2.8421709430404007E-13},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":238.94438399999993}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3260.38},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3203.38},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7.0000000000000007E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3260.38},1,3260.38,1,228.22660000000002,228.22660000000002,3032.1534000000001,3203.38,1]
["Total",{"$f":"SUM(B11:B31)","v":3260.38},null,{"$f":"SUM(D11:D31)","v":3260.38},null,{"$f":"SUM(F11:F31)","v":228.22660000000002},{"$f":"SUM(G11:G31)","v":228.22660000000002},{"$f":"SUM(H11:H31)","v":3032.1534000000001},{"$f":"SUM(I11:I31)","v":3203.38}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,3203.38,null,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":3203.38},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":228.22660000000002},228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,{"$f":"SUM(BQ38:BQ58)","v":228.22660000000002},228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002,228.22660000000002]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1397.3000000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":399.23},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":285.16000000000003},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":203.69},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":145.49},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":145.49},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":145.49},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":72.75},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":1397.3000000000002},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":399.23},{"$f":"SUM(F67:F88)","v":285.16000000000003},{"$f":"SUM(G67:G88)","v":203.69},145.49,145.49,145.49,72.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":1806.08},"     Begin Cumulative Difference",{"$f":"+$C474","v":1806.08},{"$f":"+E476","v":1977.0834},{"$f":"+F476","v":2034.0167999999999},2009.4802,1926.7436,1844.0070000000001,1761.2704000000001,1605.7938000000001,1377.5672000000002,1149.3406000000002,921.11400000000026,692.8874000000003,464.66080000000028,236.43420000000026,8.2076000000002409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":171.0034},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":56.933400000000006},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":-24.536600000000021},-82.73660000000001,-82.73660000000001,-82.73660000000001,-155.47660000000002,-228.22660000000002,-228.22660000000002,-228.22660000000002,-228.22660000000002,-228.22660000000002,-228.22660000000002,-228.22660000000002,-228.22660000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":1977.0834},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":2034.0167999999999},2009.4802,1926.7436,1844.0070000000001,1761.2704000000001,1605.7938000000001,1377.5672000000002,1149.3406000000002,921.11400000000026,692.8874000000003,464.66080000000028,236.43420000000026,8.2076000000002409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":171.0034},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":56.933400000000006},-24.536600000000021,-82.73660000000001,-82.73660000000001,-82.73660000000001,-155.47660000000002,-228.22660000000002,-228.22660000000002,-228.22660000000002,-228.22660000000002,-228.22660000000002,-228.22660000000002,-228.22660000000002,-8.2076000000002409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.37092414475632651},0.37092414475632646,0.37092414475632646,0.37092414475632646,0.3709241447563264,0.37092414475632635,0.37092414475632635,0.37092414475632629,0.37092414475632624,0.37092414475632624,0.37092414475632629,0.37092414475632629,0.37092414475632585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":43.340811729999999},{"$f":"IF(F474=0,0,F477*$C479)","v":14.429770230000003},{"$f":"IF(G474=0,0,G477*$C479)","v":-6.2188012700000055},-20.969591270000002,-20.969591270000002,-20.969591270000002,-39.405544270000007,-57.844031770000008,-57.844031770000008,-57.844031770000008,-57.844031770000008,-57.844031770000008,-57.844031770000008,-57.844031770000008,-2.0802162200000613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":43.340811729999999},{"$f":"+F477*F478","v":14.429770230000003},{"$f":"+G477*G478","v":-9.1012173702280883},-30.689002595046283,-30.689002595046283,-30.689002595046283,-57.670024884621462,-84.654756415644201,-84.654756415644201,-84.654756415644187,-84.654756415644172,-84.654756415644172,-84.654756415644187,-84.654756415644187,-3.0443970105021094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":696.69535999999994},"     Begin Cumulative DFIT",{"$f":"+C481","v":696.69535999999994},{"$f":"+E482","v":740.03617172999998},{"$f":"+F482","v":754.46594196000001},745.36472458977187,714.67572199472556,683.98671939967926,653.29771680463296,595.62769192001144,510.97293550436723,426.31817908872301,341.6634226730788,257.00866625743464,172.35390984179048,87.699153426146296,3.0443970105021094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":740.03617172999998},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":754.46594196000001},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":745.36472458977187},714.67572199472556,683.98671939967926,653.29771680463296,595.62769192001144,510.97293550436723,426.31817908872301,341.6634226730788,257.00866625743464,172.35390984179048,87.699153426146296,3.0443970105021094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.37430700785308296},{"$f":"IF(G474=0,0,+G481/G474)","v":0.37092414475632651},0.37092414475632646,0.37092414475632646,0.37092414475632646,0.3709241447563264,0.37092414475632635,0.37092414475632635,0.37092414475632629,0.37092414475632624,0.37092414475632624,0.37092414475632629,0.37092414475632629,0.37092414475632585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37430700785308296},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37092414475632651},{"$f":"IF(G476=0,0,+G482/G476)","v":0.37092414475632646},0.37092414475632646,0.37092414475632646,0.3709241447563264,0.37092414475632635,0.37092414475632635,0.37092414475632629,0.37092414475632624,0.37092414475632624,0.37092414475632629,0.37092414475632629,0.37092414475632585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":696.69535999999994},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":740.03617172999998},{"$f":"+E485+F480","v":754.46594196000001},{"$f":"+F485+G480","v":745.36472458977187},714.67572199472556,683.98671939967926,653.29771680463296,595.62769192001144,510.97293550436723,426.31817908872301,341.6634226730788,257.00866625743464,172.35390984179048,87.699153426146296,3.0443970105021094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":457.75097599999998},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":501.09178772999996},{"$f":"IF(F479<>0,+E486+F479,0)","v":515.52155796},{"$f":"IF(G479<>0,+F486+G479,0)","v":509.30275668999997},488.33316541999994,467.36357414999992,446.3939828799999,406.98843860999989,349.14440683999987,291.30037506999986,233.45634329999984,175.61231152999983,117.76827975999981,59.924247989999806,2.080216219999798,-2.6334490144108713E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":238.94438399999996},{"$f":"+E489","v":238.94438399999996},{"$f":"+F489","v":238.94438399999996},236.06196789977187,226.34255657472559,216.62314524967931,206.90373392463303,188.63925331001158,161.82852866436738,135.01780401872318,108.20707937307901,81.39635472743484,54.585630081790676,27.774905436146497,0.96418079050231853,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,{"$f":"+BR489","v":2.7045032879868813E-13},2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},2.8824161002280828,9.7194113250462806,9.7194113250462806,9.7194113250462806,18.264480614621455,26.810724645644193,26.810724645644193,26.810724645644179,26.810724645644164,26.810724645644164,26.810724645644179,26.810724645644179,0.96418079050204808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":238.94438399999996},"     End Excess Deferred",{"$f":"+E487-E488","v":238.94438399999996},{"$f":"+F487-F488","v":238.94438399999996},236.06196789977187,226.34255657472559,216.62314524967931,206.90373392463303,188.63925331001158,161.82852866436738,135.01780401872318,108.20707937307901,81.39635472743484,54.585630081790676,27.774905436146497,0.96418079050231853,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,{"$f":"+BR487-BR488","v":2.7045032879868813E-13},2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13,2.7045032879868813E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":238.94438399999967},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":2.8824161002280828},9.7194113250462806,9.7194113250462806,9.7194113250462806,18.264480614621455,26.810724645644193,26.810724645644193,26.810724645644179,26.810724645644164,26.810724645644164,26.810724645644179,26.810724645644179,0.96418079050204808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":238.94438399999996},{"$f":"SUM(E493:CI493)","v":238.94438399999967},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},2.8824161002280828,9.7194113250462806,9.7194113250462806,9.7194113250462806,18.264480614621455,26.810724645644193,26.810724645644193,26.810724645644179,26.810724645644164,26.810724645644164,26.810724645644179,26.810724645644179,0.96418079050204808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},2.8824161002280828,9.7194113250462806,9.7194113250462806,9.7194113250462806,18.264480614621455,26.810724645644193,26.810724645644193,26.810724645644179,26.810724645644164,26.810724645644164,26.810724645644179,26.810724645644179,0.96418079050204808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},2.8824161002280828,9.7194113250462806,9.7194113250462806,9.7194113250462806,18.264480614621455,26.810724645644193,26.810724645644193,26.810724645644179,26.810724645644164,26.810724645644164,26.810724645644179,26.810724645644179,0.96418079050204808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"398","index":38,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":6277.8876930000097}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":6277.8876930000006},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":9.0949470177292824E-12},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":6277.8876929999988}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69025.45},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58702.45},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4.5999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":69025.45},1,69025.45,4,3175.1706999999997,12700.682799999999,56324.767200000002,58702.45,1]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":69025.45},null,{"$f":"SUM(D11:D31)","v":69025.45},null,{"$f":"SUM(F11:F31)","v":3175.1706999999997},{"$f":"SUM(G11:G31)","v":12700.682799999999},{"$f":"SUM(H11:H31)","v":56324.767200000002},{"$f":"SUM(I11:I31)","v":58702.45}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,58702.45,null,{"$f":"+$F28","v":3175.1706999999997},3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":58702.45},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":3175.1706999999997},3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,{"$f":"SUM(BQ38:BQ58)","v":3175.1706999999997},3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997,3175.1706999999997]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV","Recon","Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11250.539999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3214.45},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3054.78},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3054.78},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1926.53},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":11250.539999999997},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":3214.45},{"$f":"SUM(F67:F88)","v":3054.78},{"$f":"SUM(G67:G88)","v":3054.78},1926.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":47451.91},"     Begin Cumulative Difference",{"$f":"+$C417","v":47451.91},{"$f":"+E419","v":47491.189300000005},{"$f":"+F419","v":47370.798600000009},47250.407900000013,46001.767200000017,42826.596500000014,39651.425800000012,36476.255100000009,33301.084400000007,30125.913700000008,26950.743000000009,23775.572300000011,20600.401600000012,17425.230900000013,14250.060200000014,11074.889500000016,7899.718800000016,4724.5481000000163,1549.3774000000167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":39.279300000000148},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-120.39069999999947},-120.39069999999947,-1248.6406999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":47491.189300000005},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":47370.798600000009},47250.407900000013,46001.767200000017,42826.596500000014,39651.425800000012,36476.255100000009,33301.084400000007,30125.913700000008,26950.743000000009,23775.572300000011,20600.401600000012,17425.230900000013,14250.060200000014,11074.889500000016,7899.718800000016,4724.5481000000163,1549.3774000000167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":39.279300000000148},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-120.39069999999947},-120.39069999999947,-1248.6406999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-3175.1706999999997,-1549.3774000000167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38564057651605288},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38564057651605288},0.38564057651605288,0.38564057651605288,0.38564057651605288,0.38564057651605294,0.38564057651605299,0.38564057651605305,0.38564057651605305,0.38564057651605305,0.3856405765160531,0.3856405765160531,0.38564057651605305,0.38564057651605305,0.38564057651605299,0.38564057651605299,0.38564057651605299,0.38564057651605294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":9.9553385850000371},{"$f":"IF(F417=0,0,F420*$C422)","v":-30.513022914999866},{"$f":"IF(G417=0,0,G420*$C422)","v":-30.513022914999866},-316.46798541499993,-804.74701391499991,-804.74701391499991,-804.74701391499991,-804.74701391499991,-804.74701391499991,-804.74701391499991,-804.74701391499991,-804.74701391499991,-804.74701391499991,-804.74701391499991,-804.74701391499991,-804.74701391499991,-804.74701391499991,-804.74701391499991,-392.68970203000424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":9.9553385850000371},{"$f":"+F420*F421","v":-46.427538955170959},{"$f":"+G420*G421","v":-46.427538955170959},-481.52651940940774,-1224.474659284879,-1224.474659284879,-1224.4746592848792,-1224.4746592848794,-1224.4746592848796,-1224.4746592848796,-1224.4746592848796,-1224.4746592848799,-1224.4746592848799,-1224.4746592848796,-1224.4746592848796,-1224.4746592848794,-1224.4746592848794,-1224.4746592848794,-597.5027937769496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":18304.574282500002},"     Begin Cumulative DFIT",{"$f":"+C424","v":18304.574282500002},{"$f":"+E425","v":18314.529621085003},{"$f":"+F425","v":18268.102082129833},18221.674543174664,17740.148023765258,16515.673364480379,15291.1987051955,14066.724045910621,12842.249386625743,11617.774727340864,10393.300068055985,9168.8254087711066,7944.350749486227,6719.8760902013473,5495.4014309164677,4270.9267716315881,3046.4521123467084,1821.977453061829,597.5027937769496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":18314.529621085003},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":18268.102082129833},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":18221.674543174664},17740.148023765258,16515.673364480379,15291.1987051955,14066.724045910621,12842.249386625743,11617.774727340864,10393.300068055985,9168.8254087711066,7944.350749486227,6719.8760902013473,5495.4014309164677,4270.9267716315881,3046.4521123467084,1821.977453061829,597.5027937769496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38564057651605288},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38564057651605288},0.38564057651605288,0.38564057651605288,0.38564057651605288,0.38564057651605294,0.38564057651605299,0.38564057651605305,0.38564057651605305,0.38564057651605305,0.3856405765160531,0.3856405765160531,0.38564057651605305,0.38564057651605305,0.38564057651605299,0.38564057651605299,0.38564057651605299,0.38564057651605294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38564057651605288},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38564057651605288},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38564057651605288},0.38564057651605288,0.38564057651605288,0.38564057651605294,0.38564057651605299,0.38564057651605305,0.38564057651605305,0.38564057651605305,0.3856405765160531,0.3856405765160531,0.38564057651605305,0.38564057651605305,0.38564057651605299,0.38564057651605299,0.38564057651605299,0.38564057651605294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":18304.574282500002},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":18314.529621085003},{"$f":"+E428+F423","v":18268.102082129833},{"$f":"+F428+G423","v":18221.674543174664},17740.148023765258,16515.673364480379,15291.1987051955,14066.724045910621,12842.249386625743,11617.774727340864,10393.300068055985,9168.8254087711066,7944.350749486227,6719.8760902013473,5495.4014309164677,4270.9267716315881,3046.4521123467084,1821.977453061829,597.5027937769496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":12026.686589500001},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":12036.641928085},{"$f":"IF(F422<>0,+E429+F422,0)","v":12006.128905170001},{"$f":"IF(G422<>0,+F429+G422,0)","v":11975.615882255001},11659.147896840001,10854.400882925001,10049.653869010002,9244.9068550950033,8440.1598411800042,7635.4128272650041,6830.6658133500041,6025.9187994350041,5221.1717855200041,4416.424771605004,3611.677757690004,2806.930743775004,2002.183729860004,1197.4367159450039,392.68970203000401,-2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":6277.8876930000006},{"$f":"+E432","v":6277.8876930000006},{"$f":"+F432","v":6261.9731769598293},6246.058660919658,6081.0001269252498,5661.2724815553711,5241.5448361854924,4821.8171908156128,4402.0895454457332,3982.3619000758536,3562.6342547059739,3142.9066093360943,2723.1789639662143,2303.4513185963342,1883.7236732264546,1463.996027856575,1044.2683824866954,624.54073711681588,204.81309174693638,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,{"$f":"+BR432","v":-8.9812601800076663E-12},-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":15.914516040171094},15.914516040171094,165.05853399440781,419.72764536987904,419.72764536987904,419.72764536987927,419.7276453698795,419.72764536987972,419.72764536987972,419.72764536987972,419.72764536987995,419.72764536987995,419.72764536987972,419.72764536987972,419.7276453698795,419.7276453698795,419.7276453698795,204.81309174694536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":6277.8876930000006},"     End Excess Deferred",{"$f":"+E430-E431","v":6277.8876930000006},{"$f":"+F430-F431","v":6261.9731769598293},6246.058660919658,6081.0001269252498,5661.2724815553711,5241.5448361854924,4821.8171908156128,4402.0895454457332,3982.3619000758536,3562.6342547059739,3142.9066093360943,2723.1789639662143,2303.4513185963342,1883.7236732264546,1463.996027856575,1044.2683824866954,624.54073711681588,204.81309174693638,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,{"$f":"+BR430-BR431","v":-8.9812601800076663E-12},-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":6277.8876930000097},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":15.914516040171094},{"$f":"+G422-G423","v":15.914516040171094},165.05853399440781,419.72764536987904,419.72764536987904,419.72764536987927,419.7276453698795,419.72764536987972,419.72764536987972,419.72764536987972,419.72764536987995,419.72764536987995,419.72764536987972,419.72764536987972,419.7276453698795,419.7276453698795,419.7276453698795,204.81309174694536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":6277.8876930000006},{"$f":"SUM(E493:CI493)","v":6277.8876930000097},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":15.914516040171094},15.914516040171094,165.05853399440781,419.72764536987904,419.72764536987904,419.72764536987927,419.7276453698795,419.72764536987972,419.72764536987972,419.72764536987972,419.72764536987995,419.72764536987995,419.72764536987972,419.72764536987972,419.7276453698795,419.7276453698795,419.7276453698795,204.81309174694536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":15.914516040171094},15.914516040171094,165.05853399440781,419.72764536987904,419.72764536987904,419.72764536987927,419.7276453698795,419.72764536987972,419.72764536987972,419.72764536987972,419.72764536987995,419.72764536987995,419.72764536987972,419.72764536987972,419.7276453698795,419.7276453698795,419.7276453698795,204.81309174694536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":15.914516040171094},15.914516040171094,165.05853399440781,419.72764536987904,419.72764536987904,419.72764536987927,419.7276453698795,419.72764536987972,419.72764536987972,419.72764536987972,419.72764536987995,419.72764536987995,419.72764536987972,419.72764536987972,419.7276453698795,419.7276453698795,419.7276453698795,204.81309174694536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"399","index":39,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Pivot","index":40,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
["Est\nLife"," 39  00"]
[]
["Row Labels","Sum of NTV"]
["2013",637987.41]
["390",637987.41]
["2014",38917.97]
["390",38917.97]
["Grand Total",676905.38]

{"sheet":"cy_tax_basis","index":41,"n_rows":69,"n_cols":5,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
["Key\nCode","(All)"]
["EY Notes","(blank)"]
[]
["Row Labels","Sum of Acquired\nValue","Sum of Salv/168 Allow\nSec 179","Sum of Current Accum Depr","Sum of NTV"]
["3761",5468911.2999999989,2632746.0199999996,621542.87000000011,2214622.41]
["2012",2114369.8199999998,1057184.9099999999,347984.63,709200.27999999991]
["2013",763999.66999999993,381999.85,112723.19,269276.63]
["2014",487375.35999999999,243687.69,52628.44,191059.23]
["2015",427702.22,213851.12,34856.410000000003,178994.68999999997]
["2016",1056168.3899999999,528084.24,57924.29,470159.86]
["2017",619295.84,207938.21000000002,15425.91,395931.72000000003]
["3762",2612518.5999999996,1287236.53,138168.40999999997,1187113.6600000001]
["2016",2451125.6399999997,1225562.82,134428.91999999998,1091133.9000000001]
["2017",161392.95999999999,61673.71,3739.4900000000002,95979.76]
["379",47934.37,23967.19,5531.78,18435.400000000005]
["2014",47934.37,23967.19,5531.78,18435.400000000005]
["3801",980991.47999999986,457577.5,91367.23,432046.75]
["2012",86298.22,43149.11,14286.039999999999,28863.07]
["2013",243054.77999999997,121527.42,35701.270000000004,85826.09]
["2014",92230.95,46115.51999999999,10867.67,35247.759999999995]
["2015",192109.99,96055.01,16624.260000000002,79430.720000000016]
["2016",159769.56999999998,79884.820000000022,8762.4,71122.349999999991]
["2017",207527.96999999997,70845.62,5125.5899999999992,131556.76]
["381",298958.32,136327.31,35819.83,126811.18000000002]
["2012",81064.67,40532.340000000004,14168.009999999998,26364.319999999996]
["2013",100808.91,50404.49,14489.76,35914.660000000003]
["2014",12313.18,6156.59,1354.87,4801.72]
["2015",21141.199999999997,10570.61,1833.24,8737.35]
["2016",52992,26496.03,2906.29,23589.680000000004]
["2017",30638.360000000004,2167.25,1067.6600000000001,27403.450000000004]
["382",186865.61000000002,84294.33,13648.519999999999,88922.76]
["2012",19669.96,9834.98,3293.77,6541.2100000000009]
["2014",20405.009999999998,10202.51,2406.2599999999998,7796.24]
["2015",45232.530000000013,22616.270000000004,3786.9599999999996,18829.300000000003]
["2016",53045.889999999992,26522.959999999995,2909.22,23613.709999999995]
["2017",48512.22,15117.61,1252.31,32142.300000000003]
["383",111402.66,52665.04,10568.070000000002,48169.55]
["2012",31922.030000000002,15961.02,5442.52,10518.49]
["2014",11905.36,5952.6900000000005,1297.1100000000001,4655.5600000000004]
["2015",14038.36,7019.1900000000005,1182.3,5836.869999999999]
["2016",42346.770000000004,21173.399999999998,2322.46,18850.91]
["2017",11190.14,2558.7399999999998,323.68,8307.7200000000012]
["387",44502.79,20026.61,8000.01,16476.170000000002]
["2015",6391.8,3195.9,1972.99,1222.9100000000001]
["2016",24393.54,12196.77,4729.37,7467.4000000000015]
["2017",13717.45,4633.9399999999996,1297.6500000000001,7785.8600000000015]
["390",753913.87,0,77008.489999999991,676905.38]
["2013",710900.25,0,72912.84,637987.41]
["2014",43013.62,0,4095.65,38917.97]
["3910",4280.46,2140.23,1603.01,537.22]
["2013",4280.46,2140.23,1603.01,537.22]
["391A",70324.75,35162.379999999997,26088.880000000001,9073.4900000000052]
["2013",63673.37,31836.69,23845.32,7991.3600000000042]
["2014",6651.38,3325.69,2243.56,1082.1300000000001]
["3922",151572.21,33678.92,30680.15,87213.14]
["2013",29827.71,11160,10549.59,8118.119999999999]
["2014",121346.67,22320,20050,78976.67]
["2016",397.83,198.92,80.56,118.35]
["394",111389.87,55694.950000000004,15673.649999999998,40021.270000000004]
["2014",24923.11,12461.560000000001,8165.7,4295.8500000000004]
["2015",7139.04,3569.52,1841.6799999999998,1727.8400000000001]
["2017",79327.72,39663.870000000003,5666.2699999999995,33997.58]
["396",95136.76,47568.38,24165.57,23402.809999999998]
["2015",95136.76,47568.38,24165.57,23402.809999999998]
["397",3260.38,1630.19,232.89,1397.3000000000002]
["2017",3260.38,1630.19,232.89,1397.3000000000002]
["398",69025.45,34512.729999999996,23262.18,11250.539999999997]
["2014",69025.45,34512.729999999996,23262.18,11250.539999999997]
["Grand Total",11010988.879999995,4905228.3100000033,1123361.5400000003,4982399.0299999993]

{"sheet":"CY_Report","index":42,"n_rows":302,"n_cols":24,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
["FPU- FN45 FB"]
["Report as of 12/31/2017"]
[]
[null,null,null,{"$f":"IF(X4=\"\",\"\",IF(LEN(X4)=3,X4&0,LEFT(X4,4)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L4-O4-T4","v":0},{"$f":"IF(AQ4=\"\",\"\",IF(LEN(AQ4)=3,AQ4&0,LEFT(AQ4,4)))","v":""}]
["Sys No","Ext","Description","FERC Code","FERC Code upd","G/L Expense Acct No","G/L Asset Acct No","G/L Accum Acct No","In Svc \nDate","Vintage","Location","Acquired\nValue","P\nT","Est\nLife","Salv/168 Allow\nSec 179","Depreciable\nBasis","Prior\nThru","Prior Accum\nDepreciation","Current YTD Depreciation","Current Accum Depr","Key\nCode","EY Notes","NTV","FERC Code (Original)"]
["000001","000","50 AC630 Mtrs",{"$f":"IF(X6=\"\",\"\",IF(LEN(X6)=3,X6&0,LEFT(X6,4)))","v":"3810"},{"$f":"VLOOKUP(D6,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2012-06-30","2012","Fernandina",22564.1,"P"," 20  00",11282.05,11282.05,null,3409.69,590.42999999999995,4000.12,"mr",null,{"$f":"L6-O6-T6","v":7281.9299999999994},"3810"]
["000002","000","Purch 40 Meters",{"$f":"IF(X7=\"\",\"\",IF(LEN(X7)=3,X7&0,LEFT(X7,4)))","v":"3810"},{"$f":"VLOOKUP(D7,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2012-06-30","2012","Fernandina",22245.7,"P"," 20  00",11122.85,11122.85,null,3361.58,582.1,3943.68,"mr",null,7179.17,"3810"]
["000003","000","Rotary Meters","3810",{"$f":"VLOOKUP(D8,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2012-06-30","2012","Fernandina",4277.62,"P"," 20  00",2138.81,2138.81,null,646.41,111.93,758.34,"mr",null,1380.4699999999998,"3810"]
["000004","000","20 AL425 - AC250","3801",{"$f":"VLOOKUP(D9,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2012-07-31","2012","Fernandina",13073.46,"P"," 20  00",6536.73,6536.73,null,1885.83,348.82,2234.65,"mr",null,4302.08,"3801"]
["000005","000","100 AC250 Meters","3810",{"$f":"VLOOKUP(D10,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2012-07-31","2012","Fernandina",6541.5,"P"," 20  00",3270.75,3270.75,null,943.61,174.54,1118.1500000000001,"mr",null,2152.6,"3810"]
["000006","000","142 MTUs","3830",{"$f":"VLOOKUP(D11,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2012-07-31","2012","Fernandina",15946,"P"," 20  00",7973,7973,null,2300.1799999999998,425.46,2725.64,"mr",null,5247.3600000000006,"3830"]
["000007","000","22 - 2\" Regulators","3830",{"$f":"VLOOKUP(D12,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2012-08-31","2012","Fernandina",11150.01,"P"," 20  00",5575.01,5575,null,1608.38,297.5,1905.88,"mr",null,3669.12,"3830"]
["000008","000","Purchase 2 - 2\" Filters for rotary meters - Fernandina NG conversion","3810",{"$f":"VLOOKUP(D13,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2012-09-30","2012","Fernandina",1191.06,"P"," 20  00",595.53,595.53,null,171.81,31.78,203.59,"mr",null,391.93999999999994,"3810"]
["000009","000","Purchase 2\" Filters for Fernandina NG Conversion","3810",{"$f":"VLOOKUP(D14,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2012-09-30","2012","Fernandina",24244.69,"P"," 20  00",12122.35,12122.34,null,3497.25,646.88,4144.13,"mr",null,7978.2099999999982,"3810"]
["000010","000","40 COMM METERS","3820",{"$f":"VLOOKUP(D15,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2012-10-31","2012","Fernandina",10777.36,"P"," 20  00",5388.68,5388.68,null,1480.65,293.10000000000002,1773.75,"mr",null,3614.9300000000003,"3820"]
["000011","000","Purchase 2 Eagle Talon Pressure Recorders and 2 ATT Wireless Cell Modem","3820",{"$f":"VLOOKUP(D16,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2012-09-30","2012","Fernandina",5023.6000000000004,"P"," 20  00",2511.8000000000002,2511.8000000000002,null,724.65,134.04,858.69,"mr",null,1653.1100000000001,"3820"]
["000012","000","Purchase 20 3/4\" x 1813C Regulators - Fernandina","3830",{"$f":"VLOOKUP(D17,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2012-09-30","2012","Fernandina",534.02,"P"," 20  00",267.01,267.01,null,77.03,14.25,91.28,"mr",null,175.73,"3830"]
["000013","000","Purchase 40 1 1/4\" Regulators for AL-426 / AC630 Meter for Fernandina","3830",{"$f":"VLOOKUP(D18,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2012-09-30","2012","Fernandina",2098.36,"P"," 20  00",1049.18,1049.18,null,302.69,55.99,358.68,"mr",null,690.5,"3830"]
["000014","000","Intermec Intstrument to program MTUs for Fernandina","3820",{"$f":"VLOOKUP(D19,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2012-09-30","2012","Fernandina",3869,"P"," 20  00",1934.5,1934.5,null,558.1,103.23,661.33,"mr",null,1273.17,"3820"]
["000015","000","REGULATORS OVER 1INCH","3830",{"$f":"VLOOKUP(D20,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2012-10-30","2012","Fernandina",2193.64,"P"," 20  00",1096.82,1096.82,null,301.38,59.66,361.04,"mr",null,735.78,"3830"]
["000016","000","FERNANDINA B 1.25 PE","3801",{"$f":"VLOOKUP(D21,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2012-12-31","2012","Fernandina",73224.759999999995,"P"," 20  00",36612.379999999997,36612.379999999997,null,10059.959999999999,1991.43,12051.39,"mr",null,24560.989999999998,"3801"]
["000017","000","SERVICES 1.25INCH","3801",{"$f":"VLOOKUP(D22,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-02-28","2013","Fernandina",10612.84,"P"," 20  00",5306.42,5306.42,null,1382.25,294.31,1676.56,"mr",null,3629.86,"3801"]
["000018","000","SERVICES 1.25INCH","3801",{"$f":"VLOOKUP(D23,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-04-30","2013","Fernandina",41795.17,"P"," 20  00",20897.59,20897.580000000002,null,5133.41,1182.31,6315.72,"mr",null,14581.859999999997,"3801"]
["000019","000","SERVICES 1.25INCH","3801",{"$f":"VLOOKUP(D24,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-03-31","2013","Fernandina",23120.51,"P"," 20  00",11560.26,11560.25,null,3011.28,641.16999999999996,3652.45,"mr",null,7907.7999999999984,"3801"]
["000020","000","Fernandina Beach","3761",{"$f":"VLOOKUP(D25,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN41-00000-1010-3761","FN41-00000-1080-3761","2013-05-31","2013","FERNANDINA",28214.14,"P"," 20  00",14107.07,14107.07,null,3465.35,798.13,4263.4799999999996,"mr",null,9843.59,"3761"]
["000021","000","Meters & Meter Mater","3810",{"$f":"VLOOKUP(D26,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2013-05-31","2013","FERNANDINA",9958.67,"P"," 20  00",4979.34,4979.33,null,1223.1600000000001,281.70999999999998,1504.87,"mr",null,3474.46,"3810"]
["000022","000","Meters and Materials","3810",{"$f":"VLOOKUP(D27,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2013-05-31","2013","FERNANDINA",1896.89,"P"," 20  00",948.45,948.44,null,232.98,53.66,286.64,"mr",null,661.80000000000007,"3810"]
["000023","000","Purch 2 RTU's for Fe","3810",{"$f":"VLOOKUP(D28,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2013-05-31","2013","FERNANDINA",7485.3,"P"," 20  00",3742.65,3742.65,null,919.38,211.75,1131.1300000000001,"mr",null,2611.52,"3810"]
["000024","000","Services 1.25in","3801",{"$f":"VLOOKUP(D29,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-05-31","2013","FERNANDINA",33693.75,"P"," 20  00",16846.88,16846.87,null,4138.38,953.14,5091.5200000000004,"mr",null,11755.349999999999,"3801"]
["000025","000","Fernandina Beach Nassau Cty","3761",{"$f":"VLOOKUP(D30,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN41-00000-1010-3761","FN41-00000-1080-3761","2012-12-31","2012","WPB",2114369.8199999998,"P"," 20  00",1057184.9099999999,1057184.9099999999,"2013-04-30",290481.90000000002,57502.73,347984.63,"mr",null,709200.27999999991,"3761"]
["000026","000","Fernandina Beach Project","3761",{"$f":"VLOOKUP(D31,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN41-00000-1010-3761","FN41-00000-1080-3761","2013-01-31","2013","WPB",24230.799999999999,"P"," 20  00",12115.4,12115.4,"2013-04-30",3155.9,671.96,3827.86,"mr",null,8287.5399999999991,"3761"]
["000027","000","Fernandina Beach Project","3761",{"$f":"VLOOKUP(D32,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN41-00000-1010-3761","FN41-00000-1080-3761","2013-02-28","2013","WPB",108417.47,"P"," 20  00",54208.74,54208.73,"2013-04-30",14120.62,3006.61,17127.23,"mr",null,37081.5,"3761"]
["000028","000","Fernandina Beach Project","3761",{"$f":"VLOOKUP(D33,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN41-00000-1010-3761","FN41-00000-1080-3761","2013-03-31","2013","WPB",151577.81,"P"," 20  00",75788.91,75788.899999999994,"2013-04-30",19741.95,4203.5200000000004,23945.47,"mr",null,51843.429999999993,"3761"]
["000029","000","Fernandina Beach","3761",{"$f":"VLOOKUP(D34,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN41-00000-1010-3761","FN41-00000-1080-3761","2013-04-30","2013","WPB",110864.46,"P"," 20  00",55432.23,55432.23,"2013-04-30",13616.73,3136.16,16752.89,"mr",null,38679.340000000004,"3761"]
["000030","000","Airlink Ravens Modems","3810",{"$f":"VLOOKUP(D35,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2013-06-30","2013","FERNANDINA",1349.94,"P"," 20  00",674.97,674.97,null,165.8,38.19,203.99,"mr",null,470.98,"3810"]
["000031","000","Airlink Ravens Modems","3810",{"$f":"VLOOKUP(D36,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2013-06-30","2013","FERNANDINA",825.59,"P"," 20  00",412.8,412.79,null,101.41,23.35,124.76,"mr",null,288.03000000000003,"3810"]
["000032","000","Services 1.25in","3801",{"$f":"VLOOKUP(D37,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-06-30","2013","FERNANDINA",1403.9,"P"," 20  00",701.95,701.95,null,172.43,39.71,212.14,"mr",null,489.81000000000006,"3801"]
["000033","000","Services 1.25in","3801",{"$f":"VLOOKUP(D38,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-06-30","2013","FERNANDINA",21622.880000000001,"P"," 20  00",10811.44,10811.44,null,2655.8,611.66999999999996,3267.47,"mr",null,7543.9700000000012,"3801"]
["000034","000","Services 1.25in","3801",{"$f":"VLOOKUP(D39,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-07-31","2013","FERNANDINA",3410.12,"P"," 20  00",1705.06,1705.06,null,393.54,98.36,491.9,"mr",null,1213.1599999999999,"3801"]
["000035","000","Natural Meters-FB","3810",{"$f":"VLOOKUP(D40,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2013-07-31","2013","FERNANDINA",28674.41,"P"," 20  00",14337.21,14337.2,null,3309.12,827.11,4136.2299999999996,"mr",null,10200.970000000001,"3810"]
["000036","000","Meters FB","3810",{"$f":"VLOOKUP(D41,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2013-08-31","2013","FERNANDINA",8418.76,"P"," 20  00",4209.38,4209.38,null,971.56,242.84,1214.4000000000001,"mr",null,2994.98,"3810"]
["000037","000","Rotary Meters Fernandina","3810",{"$f":"VLOOKUP(D42,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2013-08-31","2013","FERNANDINA",8358.65,"P"," 20  00",4179.33,4179.32,null,964.61,241.1,1205.71,"mr",null,2973.6099999999997,"3810"]
["000038","000","Meter Purch FB","3810",{"$f":"VLOOKUP(D43,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2013-08-31","2013","FERNANDINA",4784.3100000000004,"P"," 20  00",2392.16,2392.15,null,552.13,138,690.13,"mr",null,1702.0200000000004,"3810"]
["000039","000","Services 1.25in","3801",{"$f":"VLOOKUP(D44,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-08-31","2013","FERNANDINA",25097.39,"P"," 20  00",12548.7,12548.69,null,2896.32,723.93,3620.25,"mr",null,8928.4399999999987,"3801"]
["000040","000","Services 1.25in","3801",{"$f":"VLOOKUP(D45,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-09-30","2013","FERNANDINA",9724.74,"P"," 20  00",4862.37,4862.37,null,1122.27,280.51,1402.78,"mr",null,3459.59,"3801"]
["000041","000","Services 1.25in","3801",{"$f":"VLOOKUP(D46,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-10-31","2013","FERNANDINA",7212.18,"P"," 20  00",3606.09,3606.09,null,778.8,212.05,990.85,"mr",null,2615.2400000000002,"3801"]
["000042","000","Services 1.25in","3801",{"$f":"VLOOKUP(D47,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-11-30","2013","FERNANDINA",5302.15,"P"," 20  00",2651.08,2651.07,null,572.54,155.88999999999999,728.43,"mr",null,1922.6399999999999,"3801"]
["000043","000","Eng Mgr Rplc Veh 166","3922",{"$f":"VLOOKUP(D48,'FERC Code upd'!A:B,2,0)","v":"3922"},null,"FN43-00000-1010-3922","FN43-00000-1080-3922","2013-06-30","2013","DEBARY",29827.71,"A"," 05  00",11160,18667.71,"2013-11-30",8854.1200000000008,1695.47,10549.59,"smr",null,8118.119999999999,"3922"]
["000044","000","Services 1.25in","3801",{"$f":"VLOOKUP(D49,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2013-12-31","2013","FERNANDINA",60059.15,"P"," 20  00",30029.58,30029.57,null,6485.39,1765.81,8251.2000000000007,"mr",null,21778.37,"3801"]
["000045","000","Fernandina Beach","3761",{"$f":"VLOOKUP(D50,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2013-12-31","2013","FERNANDINA",340694.99,"P"," 20  00",170347.5,170347.49,null,36789.4,10016.86,46806.26,"mr",null,123541.22999999998,"3761"]
["000046","000","Purchase Meters and Regs","3810",{"$f":"VLOOKUP(D51,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2013-12-31","2013","FERNANDINA",27718.58,"P"," 20  00",13859.29,13859.29,null,2993.15,814.96,3808.11,"mr",null,10051.18,"3810"]
["000047","000","Laptops for Fernandina Beach","3910",{"$f":"VLOOKUP(D52,'FERC Code upd'!A:B,2,0)","v":"3910"},null,"FN45-00000-1010-3910","FN45-00000-1080-3910","2013-12-31","2013","FERNANDINA",4280.46,"P"," 07  00",2140.23,2140.23,null,1388.12,214.89,1603.01,"mr",null,537.22,"3910"]
["000048","000","Atlantic Ave and 14th Street","3810",{"$f":"VLOOKUP(D53,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2013-12-31","2013","FERNANDINA",1337.81,"P"," 20  00",668.91,668.9,null,144.46,39.33,183.79,"mr",null,485.11,"3810"]
["000049","000","FERNANDINA FURNITURE","391A",{"$f":"VLOOKUP(D54,'FERC Code upd'!A:B,2,0)","v":"391A"},null,"FN45-00000-1010-391A","FN45-00000-1080-391A","2013-12-31","2013","FERNANDINA",63673.37,"P"," 07  00",31836.69,31836.68,null,20648.77,3196.55,23845.32,"mr",null,7991.3600000000042,"391A"]
["000050","000","FERNAIDNA LAND REMDIATION","389A",{"$f":"VLOOKUP(D55,'FERC Code upd'!A:B,2,0)","v":"389"},null,"FN45-00000-1010-389A","FN45-00000-1080-389A","2013-12-31","2013","FERNANDINA",238080.94,"R"," 00  00",0,238080.94,null,0,0,0,null,"Zero Est Life",238080.94,"389A"]
["000051","000","FERNANDINA OPS CENTER","390A",{"$f":"VLOOKUP(D56,'FERC Code upd'!A:B,2,0)","v":"390"},null,"FN45-00000-1010-390A","FN45-00000-1010-390A","2013-12-31","2013","FERNANDINA",687299.64,"P"," 39  00",0,687299.64,null,52869.21,17623.07,70492.28,null,null,616807.36,"390A"]
["000052","000","FERNANDINA OPS CENTER","390A",{"$f":"VLOOKUP(D57,'FERC Code upd'!A:B,2,0)","v":"390"},null,"FN45-00000-1010-390A","FN45-00000-1010-390A","2013-12-31","2013","FERANDINA",23600.61,"P"," 39  00",0,23600.61,null,1815.42,605.14,2420.56,null,null,21180.05,"390A"]
["000053","000","Services 1.25in","3801",{"$f":"VLOOKUP(D58,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-01-31","2014","FERNANDINA",3130.03,"P"," 20  00",1565.02,1565.01,null,313.82,93.84,407.66,"mr",null,1157.3500000000001,"3801"]
["000054","000","Meter Installs - SF","3820",{"$f":"VLOOKUP(D59,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2014-01-31","2014","FERNANDINA",2390.06,"P"," 20  00",1195.03,1195.03,null,239.64,71.66,311.3,"mr",null,883.73,"3820"]
["000055","000","Services 1.25in","3801",{"$f":"VLOOKUP(D60,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-02-28","2014","FERNANDINA",-2061.6,"P"," 20  00",-1030.8,-1030.8,null,-206.71,-61.81,-268.52,"mr",null,-762.28,"3801"]
["000056","000","Services under 1\"","3801",{"$f":"VLOOKUP(D61,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-02-28","2014","FERNANDINA",2260.5,"P"," 20  00",1130.25,1130.25,null,226.65,67.77,294.42,"mr",null,835.82999999999993,"3801"]
["000057","000","Meter Installs - SF","3820",{"$f":"VLOOKUP(D62,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2014-02-28","2014","FERNANDINA",2619.7199999999998,"P"," 20  00",1309.8599999999999,1309.8599999999999,null,262.66000000000003,78.540000000000006,341.2,"mr",null,968.65999999999985,"3820"]
["000058","000","Services 1.25in","3801",{"$f":"VLOOKUP(D63,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-03-31","2014","FERNANDINA",1969.25,"P"," 20  00",984.63,984.62,null,197.45,59.04,256.49,"mr",null,728.13,"3801"]
["000059","000","Services under 1\"","3801",{"$f":"VLOOKUP(D64,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-03-31","2014","FERNANDINA",51.48,"P"," 20  00",25.74,25.74,null,5.16,1.54,6.7,"mr",null,19.04,"3801"]
["000060","000","Meter Installs - SF","3820",{"$f":"VLOOKUP(D65,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2014-03-31","2014","FERNANDINA",1707.78,"P"," 20  00",853.89,853.89,null,171.23,51.2,222.43,"mr",null,631.46,"3820"]
["000061","000","Services under 1\"","3801",{"$f":"VLOOKUP(D66,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1010-3801","2014-03-31","2014","FERNANDINA",918.22,"P"," 20  00",459.11,459.11,null,92.06,27.53,119.59,"mr",null,339.52,"3801"]
["000062","000","Fernandina Ops Center to FRUs","390A",{"$f":"VLOOKUP(D67,'FERC Code upd'!A:B,2,0)","v":"390"},null,"FN45-00000-1010-390A","FN45-00000-1080-390A","2014-03-31","2014","FERNANDINA",16654.599999999999,"P"," 39  00",0,16654.599999999999,null,1174.3599999999999,427.04,1601.4,null,null,15053.199999999999,"390A"]
["000063","000","Fernandina Ops Center to FRUs","390A",{"$f":"VLOOKUP(D68,'FERC Code upd'!A:B,2,0)","v":"390"},null,"FN45-00000-1010-390A","FN45-00000-1080-390A","2014-03-31","2014","FERNANDINA",21647.7,"P"," 39  00",0,21647.7,null,1526.44,555.07000000000005,2081.5100000000002,null,null,19566.190000000002,"390A"]
["000064","000","Services 1.25in","3801",{"$f":"VLOOKUP(D69,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-04-30","2014","FERNANDINA",1896.16,"P"," 20  00",948.08,948.08,null,174.9,57.99,232.89,"mr",null,715.19,"3801"]
["000065","000","Services under 1\"","3801",{"$f":"VLOOKUP(D70,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-04-30","2014","FERNANDINA",2097.33,"P"," 20  00",1048.67,1048.6600000000001,null,193.46,64.14,257.60000000000002,"mr",null,{"$f":"L70-O70-T70","v":791.05999999999983},"3801"]
["000066","000","Meter Installs - SF",{"$f":"IF(X71=\"\",\"\",IF(LEN(X71)=3,X71&0,LEFT(X71,4)))","v":"3820"},{"$f":"VLOOKUP(D71,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2014-04-30","2014","FERNANDINA",546.64,"P"," 20  00",273.32,273.32,null,50.42,16.72,67.14,"mr",null,206.18,"3820"]
["000067","000","Services 1.25in","3801",{"$f":"VLOOKUP(D72,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-05-31","2014","FERNANDINA",155.38999999999999,"P"," 20  00",77.7,77.69,null,14.33,4.75,19.079999999999998,"mr",null,58.609999999999985,"3801"]
["000068","000","Meter Installs - SF","3820",{"$f":"VLOOKUP(D73,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2014-05-31","2014","FERNANDINA",1267.98,"P"," 20  00",633.99,633.99,null,116.96,38.78,155.74,"mr",null,478.25,"3820"]
["000069","000","Services 1.25in","3801",{"$f":"VLOOKUP(D74,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-06-30","2014","FERNANDINA",17168.34,"P"," 20  00",8584.17,8584.17,null,1583.63,525.04,2108.67,"mr",null,6475.5,"3801"]
["000070","000","Services under 1\"","3801",{"$f":"VLOOKUP(D75,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-06-30","2014","FERNANDINA",36.97,"P"," 20  00",18.489999999999998,18.48,null,3.41,1.1299999999999999,4.54,"mr",null,13.940000000000001,"3801"]
["000071","000","Services 1.25in","3801",{"$f":"VLOOKUP(D76,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-07-31","2014","FERNANDINA",523.09,"P"," 20  00",261.55,261.54000000000002,null,44.05,16.309999999999999,60.36,"mr",null,201.18,"3801"]
["000072","000","Services under 1\"","3801",{"$f":"VLOOKUP(D77,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-07-31","2014","FERNANDINA",544.92999999999995,"P"," 20  00",272.47000000000003,272.45999999999998,null,45.89,16.989999999999998,62.88,"mr",null,209.57999999999993,"3801"]
["000073","000","Operations Ctr - Construction","390A",{"$f":"VLOOKUP(D78,'FERC Code upd'!A:B,2,0)","v":"390"},null,"FN45-00000-1010-390A","FN45-00000-1080-390A","2014-07-31","2014","FERNANDINA",3866.09,"P"," 39  00",0,3866.09,null,239.57,99.13,338.7,null,null,3527.3900000000003,"390A"]
["000074","000","Office furniture-FB ops cntr","391A",{"$f":"VLOOKUP(D79,'FERC Code upd'!A:B,2,0)","v":"391A"},null,"FN45-00000-1010-391A","FN45-00000-1080-391A","2014-07-31","2014","FERNANDINA",6651.38,"P"," 07  00",3325.69,3325.69,null,1810.71,432.85,2243.56,"mr",null,1082.1300000000001,"391A"]
["000075","000","New Op Center Constr","390A",{"$f":"VLOOKUP(D80,'FERC Code upd'!A:B,2,0)","v":"390"},null,"FN45-00000-1010-390A","FN45-00000-1080-390A","2014-07-31","2014","FERNANDINA",845.23,"P"," 39  00",0,845.23,null,52.37,21.67,74.040000000000006,null,null,771.19,"390A"]
["000076","000","YZ Odorizer FB","3790",{"$f":"VLOOKUP(D81,'FERC Code upd'!A:B,2,0)","v":"379"},null,"FN45-00000-1010-3790","FN45-00000-1080-3790","2014-07-31","2014","FERNANDINA",47934.37,"P"," 20  00",23967.19,23967.18,null,4037.02,1494.76,5531.78,"mr",null,18435.400000000005,"3790"]
["000077","000","Meters 275 and under - FB","3810",{"$f":"VLOOKUP(D82,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2014-07-31","2014","FERNANDINA",3404.5,"P"," 20  00",1702.25,1702.25,null,286.73,106.16,392.89,"mr",null,1309.3600000000001,"3810"]
["000078","000","Meter Installs - SF","3820",{"$f":"VLOOKUP(D83,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2014-07-31","2014","FERNANDINA",1882.87,"P"," 20  00",941.44,941.43,null,158.58000000000001,58.71,217.29,"mr",null,724.13999999999987,"3820"]
["000079","000","Services 1.25in","3801",{"$f":"VLOOKUP(D84,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-08-31","2014","FERNANDINA",44998.79,"P"," 20  00",22499.4,22499.39,null,3789.8,1403.22,5193.0200000000004,"mr",null,17306.37,"3801"]
["000080","000","Services under 1\"","3801",{"$f":"VLOOKUP(D85,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-08-31","2014","FERNANDINA",110,"P"," 20  00",55,55,null,9.27,3.43,12.7,"mr",null,42.3,"3801"]
["000081","000","Meter Installs - SF","3820",{"$f":"VLOOKUP(D86,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2014-08-31","2014","FERNANDINA",1713.84,"P"," 20  00",856.92,856.92,null,144.34,53.44,197.78,"mr",null,659.14,"3820"]
["000082","000","Services 1.25in","3801",{"$f":"VLOOKUP(D87,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-09-30","2014","FERNANDINA",13187.46,"P"," 20  00",6593.73,6593.73,null,1110.6500000000001,411.23,1521.88,"mr",null,5071.8499999999995,"3801"]
["000083","000","Services under 1\"","3801",{"$f":"VLOOKUP(D88,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-09-30","2014","FERNANDINA",1532,"P"," 20  00",766,766,null,129.03,47.77,176.8,"mr",null,589.20000000000005,"3801"]
["000084","000","Meter Installs - SF","3820",{"$f":"VLOOKUP(D89,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2014-09-30","2014","FERNANDINA",-42.59,"P"," 20  00",-21.3,-21.29,null,-3.59,-1.33,-4.92,"mr",null,-16.370000000000005,"3820"]
["000085","000","Regulators Over 1\"","3830",{"$f":"VLOOKUP(D90,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2014-09-30","2014","FERNANDINA",1552.71,"P"," 20  00",776.36,776.35,null,130.77000000000001,48.42,179.19,"mr",null,597.16000000000008,"3830"]
["000086","000","Itrons","398A",{"$f":"VLOOKUP(D91,'FERC Code upd'!A:B,2,0)","v":"398"},null,"FN45-00000-1010-398A","FN45-00000-1080-398A","2014-11-30","2014","FERNANDINA",1583.89,"P"," 07  00",791.95,791.94,null,402.32,111.32,513.64,"mr",null,278.30000000000007,"398A"]
["000087","000","Bandsaw and Calib Station","3940",{"$f":"VLOOKUP(D92,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN45-00000-1010-3940","FN45-00000-1080-3940","2014-09-30","2014","FERNANDINA",6402.09,"P"," 07  00",3201.05,3201.04,null,1742.84,416.63,2159.4699999999998,"mr",null,1041.5700000000002,"3940"]
["000088","000","Meter Installs - SF","3820",{"$f":"VLOOKUP(D93,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2014-10-31","2014","FERNANDINA",2159.06,"P"," 20  00",1079.53,1079.53,null,164.52,68.63,233.15,"mr",null,846.38,"3820"]
["000089","000","Regulators Over 1\"","3830",{"$f":"VLOOKUP(D94,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2014-10-31","2014","FERNANDINA",1456.68,"P"," 20  00",728.34,728.34,null,111,46.3,157.30000000000001,"mr",null,571.04,"3830"]
["000090","000","Meters Over 275 - FB","3810",{"$f":"VLOOKUP(D95,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2014-10-31","2014","FERNANDINA",8908.68,"P"," 20  00",4454.34,4454.34,null,678.82,283.16000000000003,961.98,"mr",null,3492.36,"3810"]
["000091","000","Regulators 1\" and under - FB","3830",{"$f":"VLOOKUP(D96,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2014-10-31","2014","FERNANDINA",3749.79,"P"," 20  00",1874.9,1874.89,null,285.73,119.19,404.92,"mr",null,1469.9699999999998,"3830"]
["000092","000","Services 1.25in","3801",{"$f":"VLOOKUP(D97,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-11-30","2014","FERNANDINA",698.8,"P"," 20  00",349.4,349.4,null,53.25,22.21,75.459999999999994,"mr",null,273.94,"3801"]
["000093","000","Services under 1\"","3801",{"$f":"VLOOKUP(D98,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-11-30","2014","FERNANDINA",0.53,"P"," 20  00",0.27,0.26,null,0.04,0.02,0.06,"mr",null,0.2,"3801"]
["000094","000","Meter Installs - SF","3820",{"$f":"VLOOKUP(D99,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2014-11-30","2014","FERNANDINA",1876.2,"P"," 20  00",938.1,938.1,null,142.97,59.64,202.61,"mr",null,735.49,"3820"]
["000095","000","Odorometer FB","3940",{"$f":"VLOOKUP(D100,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN45-00000-1010-3940","FN45-00000-1080-3940","2014-11-30","2014","FERNANDINA",3634.26,"P"," 07  00",1817.13,1817.13,null,923.14,255.43,1178.57,"mr",null,638.56000000000017,"3940"]
["000096","000","Itrons","398A",{"$f":"VLOOKUP(D101,'FERC Code upd'!A:B,2,0)","v":"398"},null,"FN45-00000-1010-398A","FN45-00000-1080-398A","2014-09-30","2014","FERNANDINA",67441.56,"P"," 07  00",33720.78,33720.78,null,18359.64,4388.8999999999996,22748.54,"mr",null,10972.239999999998,"398A"]
["000097","000","Meter Installs - SF","3820",{"$f":"VLOOKUP(D102,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2014-12-31","2014","FERNANDINA",4283.45,"P"," 20  00",2141.73,2141.7199999999998,null,326.39,136.15,462.54,"mr",null,1679.1799999999998,"3820"]
["000098","000","Regulators Over 1\"","3830",{"$f":"VLOOKUP(D103,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2014-12-31","2014","FERNANDINA",5146.18,"P"," 20  00",2573.09,2573.09,null,392.13,163.57,555.70000000000005,"mr",null,2017.39,"3830"]
["000099","000","Meters Over 275 - FB","3801",{"$f":"VLOOKUP(D104,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2014-12-31","2014","FERNANDINA",3013.28,"P"," 20  00",1506.64,1506.64,null,229.61,95.78,325.39,"mr",null,1181.25,"3801"]
["000100","000","New Svc Tech Van-","3922",{"$f":"VLOOKUP(D105,'FERC Code upd'!A:B,2,0)","v":"3922"},null,"FN45-00000-1010-3922","FN45-00000-1080-3922","2014-12-31","2014","FERNANDINA",39167.360000000001,"A"," 05  00",11160,28007.360000000001,null,8150,1875,10025,"lmr",null,17982.36,"3922"]
["000101","000","Fusion Tools for Fernandina","3940",{"$f":"VLOOKUP(D106,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN45-00000-1010-3940","FN45-00000-1080-3940","2014-12-31","2014","FERNANDINA",14886.76,"P"," 07  00",7443.38,7443.38,null,3781.37,1046.29,4827.66,"mr",null,2615.7200000000003,"3940"]
["000102","000","AMELIA OAKES FB","3761",{"$f":"VLOOKUP(D107,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2014-12-31","2014","FERNANDINA",32086.73,"P"," 20  00",16043.37,16043.36,null,2444.9499999999998,1019.88,3464.83,"mr",null,12578.529999999999,"3761"]
["000103","000","Nassau South FB South","3761",{"$f":"VLOOKUP(D108,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2014-12-31","2014","FERNANDINA",455288.63,"P"," 20  00",227644.32,227644.31,null,34692.199999999997,14471.41,49163.61,"mr",null,178480.7,"3761"]
["000104","000","New IM Crane Trk","3922",{"$f":"VLOOKUP(D109,'FERC Code upd'!A:B,2,0)","v":"3922"},null,"FN45-00000-1010-3922","FN45-00000-1080-3922","2014-12-31","2014","FERNANDINA",82179.31,"A"," 05  00",11160,71019.31,null,8150,1875,10025,"lmr",null,60994.31,"3922"]
["000105","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D110,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2015-03-31","2015","FERNANDINA",1300.1099999999999,"P"," 20  00",650.05999999999995,650.04999999999995,null,88.22,42.14,130.36000000000001,"mr",null,519.68999999999994,"3820"]
["000106","000","Services- FB","3801",{"$f":"VLOOKUP(D111,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2015-03-31","2015","FERNANDINA",23097,"P"," 20  00",11548.5,11548.5,null,1567.17,748.6,2315.77,"mr",null,9232.73,"3801"]
["000107","000","Meter Installs - FB","3810",{"$f":"VLOOKUP(D112,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2015-03-31","2015","FERNANDINA",2032.47,"P"," 20  00",1016.24,1016.23,null,137.91,65.87,203.78,"mr",null,812.45,"3810"]
["000108","000","MISC EQUIP","3870",{"$f":"VLOOKUP(D113,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN45-00000-1010-3870","FN45-00000-1080-3870","2015-03-31","2015","FERNANDINA",6391.8,"P"," 07  00",3195.9,3195.9,null,1483.82,489.17,1972.99,"mr",null,1222.9100000000001,"3870"]
["000109","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D114,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2015-04-30","2015","FERNANDINA",2798.64,"P"," 20  00",1399.32,1399.32,null,165.62,92.53,258.14999999999998,"mr",null,1141.17,"3820"]
["000110","000","Services- FB","3801",{"$f":"VLOOKUP(D115,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2015-04-30","2015","FERNANDINA",125.6,"P"," 20  00",62.8,62.8,null,7.43,4.1500000000000004,11.58,"mr",null,51.22,"3801"]
["000111","000","Meter Installs - FB","3810",{"$f":"VLOOKUP(D116,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2015-04-30","2015","FERNANDINA",2830.15,"P"," 20  00",1415.08,1415.07,null,167.49,93.57,261.06,"mr",null,1154.0100000000002,"3810"]
["000112","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D117,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2015-05-31","2015","FERNANDINA",1668.06,"P"," 20  00",834.03,834.03,null,98.72,55.15,153.87,"mr",null,680.16,"3820"]
["000113","000","Services- FB","3801",{"$f":"VLOOKUP(D118,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2015-05-31","2015","FERNANDINA",15847.95,"P"," 20  00",7923.98,7923.97,null,937.88,523.96,1461.84,"mr",null,6462.130000000001,"3801"]
["000114","000","Regulators","3830",{"$f":"VLOOKUP(D119,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2015-05-31","2015","FERNANDINA",6980.44,"P"," 20  00",3490.22,3490.22,null,413.1,230.78,643.88,"mr",null,2846.3399999999997,"3830"]
["000115","000","PE MAINS","3761",{"$f":"VLOOKUP(D120,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2015-05-31","2015","FERNANDINA",141248.24,"P"," 20  00",70624.12,70624.12,null,8359.0300000000007,4669.88,13028.91,"mr",null,57595.209999999992,"3761"]
["000116","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D121,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2015-06-30","2015","FERNANDINA",2519.14,"P"," 20  00",1259.57,1259.57,null,149.08000000000001,83.29,232.37,"mr",null,1027.1999999999998,"3820"]
["000117","000","Services- FB","3801",{"$f":"VLOOKUP(D122,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2015-06-30","2015","FERNANDINA",13013.53,"P"," 20  00",6506.77,6506.76,null,770.14,430.25,1200.3900000000001,"mr",null,5306.37,"3801"]
["000118","000","PE MAINS","3761",{"$f":"VLOOKUP(D123,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2015-06-30","2015","FERNANDINA",12.34,"P"," 20  00",6.17,6.17,null,0.73,0.41,1.1399999999999999,"mr",null,5.03,"3761"]
["000119","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D124,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2015-07-31","2015","FERNANDINA",18574.740000000002,"P"," 20  00",9287.3700000000008,9287.3700000000008,null,938.17,626.19000000000005,1564.36,"mr",null,7723.0100000000011,"3820"]
["000120","000","Services- FB","3801",{"$f":"VLOOKUP(D125,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2015-07-31","2015","FERNANDINA",56648.82,"P"," 20  00",28324.41,28324.41,null,2861.21,1909.74,4770.95,"mr",null,23553.46,"3801"]
["000121","000","Meter Installs - FB","3810",{"$f":"VLOOKUP(D126,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2015-07-31","2015","FERNANDINA",8974.98,"P"," 20  00",4487.49,4487.49,null,453.31,302.56,755.87,"mr",null,3731.62,"3810"]
["000122","000","MISC EQUIPMENT","3940",{"$f":"VLOOKUP(D127,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN45-00000-1010-3940","FN45-00000-1080-3940","2015-07-31","2015","FERNANDINA",1553.24,"P"," 07  00",776.62,776.62,null,281.33,141.51,422.84,"mr",null,353.78000000000003,"3940"]
["000123","000","Meter Installs - FB","3810",{"$f":"VLOOKUP(D128,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2015-08-31","2015","FERNANDINA",6981.42,"P"," 20  00",3490.71,3490.71,null,352.62,235.36,587.98,"mr",null,2902.73,"3810"]
["000124","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D129,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2015-08-31","2015","FERNANDINA",2419.1799999999998,"P"," 20  00",1209.5899999999999,1209.5899999999999,null,122.19,81.56,203.75,"mr",null,1005.8399999999999,"3820"]
["000125","000","Services- FB","3801",{"$f":"VLOOKUP(D130,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2015-08-31","2015","FERNANDINA",3547.24,"P"," 20  00",1773.62,1773.62,null,179.16,119.59,298.75,"mr",null,1474.87,"3801"]
["000126","000","Regulators","3830",{"$f":"VLOOKUP(D131,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2015-08-31","2015","FERNANDINA",130.29,"P"," 20  00",65.150000000000006,65.14,null,6.58,4.3899999999999997,10.97,"mr",null,54.169999999999987,"3830"]
["000127","000","Meter Installs - FB","3830",{"$f":"VLOOKUP(D132,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2015-09-30","2015","FERNANDINA",-51.24,"P"," 20  00",-25.62,-25.62,null,-2.59,-1.73,-4.32,"mr",null,-21.3,"3830"]
["000128","000","Services- FB","3801",{"$f":"VLOOKUP(D133,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2015-09-30","2015","FERNANDINA",60099.4,"P"," 20  00",30049.7,30049.7,null,3035.49,2026.07,5061.5600000000004,"mr",null,24988.14,"3801"]
["000129","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D134,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2015-09-30","2015","FERNANDINA",3555.48,"P"," 20  00",1777.74,1777.74,null,179.58,119.86,299.44,"mr",null,{"$f":"L134-O134-T134","v":1478.3},"3820"]
["000130","000","Meter Installs - FB",{"$f":"IF(X135=\"\",\"\",IF(LEN(X135)=3,X135&0,LEFT(X135,4)))","v":"3810"},{"$f":"VLOOKUP(D135,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2015-10-31","2015","FERNANDINA",322.18,"P"," 20  00",161.09,161.09,null,13.48,11.07,24.55,"mr",null,136.54,"3810"]
["000131","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D136,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2015-10-31","2015","FERNANDINA",8893.1200000000008,"P"," 20  00",4446.5600000000004,4446.5600000000004,null,372.06,305.58999999999997,677.65,"mr",null,3768.9100000000003,"3820"]
["000132","000","Services- FB","3801",{"$f":"VLOOKUP(D137,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2015-10-31","2015","FERNANDINA",12035.58,"P"," 20  00",6017.79,6017.79,null,503.52,413.57,917.09,"mr",null,5100.7,"3801"]
["000133","000","Nasaau South FB South","3761",{"$f":"VLOOKUP(D138,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2015-10-31","2015","FERNANDINA",10957.83,"P"," 20  00",5478.92,5478.91,null,458.44,376.54,834.98,"mr",null,4643.93,"3761"]
["000134","000","Meter Installs - FB","3830",{"$f":"VLOOKUP(D139,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2015-11-30","2015","FERNANDINA",6978.87,"P"," 20  00",3489.44,3489.43,null,291.95999999999998,239.81,531.77,"mr",null,2957.66,"3830"]
["000135","000","Services- FB","3801",{"$f":"VLOOKUP(D140,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2015-11-30","2015","FERNANDINA",1655,"P"," 20  00",827.5,827.5,null,69.239999999999995,56.87,126.11,"mr",null,701.39,"3801"]
["000136","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D141,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2015-11-30","2015","FERNANDINA",1020.76,"P"," 20  00",510.38,510.38,null,42.71,35.08,77.790000000000006,"mr",null,432.59,"3820"]
["000137","000","PL MAINS","3761",{"$f":"VLOOKUP(D142,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2015-12-31","2015","FERNANDINA",275483.81,"P"," 20  00",137741.91,137741.9,null,11525.12,9466.26,20991.38,"mr",null,116750.51999999999,"3761"]
["000138","000","Services- FB","3801",{"$f":"VLOOKUP(D143,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2015-12-31","2015","FERNANDINA",6039.87,"P"," 20  00",3019.94,3019.93,null,252.68,207.54,460.22,"mr",null,2559.71,"3801"]
["000139","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D144,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2015-12-31","2015","FERNANDINA",2483.3000000000002,"P"," 20  00",1241.6500000000001,1241.6500000000001,null,103.89,85.33,189.22,"mr",null,1052.43,"3820"]
["000140","000","Tools, Shop, Garage Equip","3940",{"$f":"VLOOKUP(D145,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN45-00000-1010-3940","FN45-00000-1080-3940","2015-12-31","2015","FERNANDINA",5585.8,"P"," 07  00",2792.9,2792.9,null,869.22,549.62,1418.84,"mr",null,1374.0600000000002,"3940"]
["000141","000","Power Op Equip","3960",{"$f":"VLOOKUP(D146,'FERC Code upd'!A:B,2,0)","v":"396"},null,"FN45-00000-1010-3960","FN45-00000-1080-3960","2015-12-31","2015","FERNANDINA",95136.76,"P"," 07  00",47568.38,47568.38,null,14804.45,9361.1200000000008,24165.57,"mr",null,23402.809999999998,"3960"]
["000142","000","Services- FB","3801",{"$f":"VLOOKUP(D147,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-01-31","2016","FERNANDINA",-55362.23,"P"," 20  00",-27681.119999999999,-27681.11,null,-1038.04,-1998.23,-3036.27,"r",null,-24644.840000000004,"3801"]
["000143","000","Nasaau South FB South","3761",{"$f":"VLOOKUP(D148,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-01-31","2016","FERNANDINA",-10957.83,"P"," 20  00",-5478.92,-5478.91,null,-205.46,-395.51,-600.97,"r",null,-4877.9399999999996,"3761"]
["000144","000","Nasaau South FB South","3761",{"$f":"VLOOKUP(D149,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-02-29","2016","FERNANDINA",10957.83,"P"," 20  00",5478.92,5478.91,null,205.46,395.51,600.97,"r",null,4877.9399999999996,"3761"]
["000145","000","Yulee 4 inch Main","3761",{"$f":"VLOOKUP(D150,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-02-29","2016","FERNANDINA",12830.6,"P"," 20  00",6415.3,6415.3,null,240.57,463.11,703.68,"r",null,5711.62,"3761"]
["000146","000","Dunes of Ameila","3761",{"$f":"VLOOKUP(D151,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-02-29","2016","FERNANDINA",470.25,"P"," 20  00",235.13,235.12,null,8.82,16.97,25.79,"r",null,209.33,"3761"]
["000147","000","Ocean Breeze","3761",{"$f":"VLOOKUP(D152,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-02-29","2016","FERNANDINA",75.05,"P"," 20  00",37.53,37.520000000000003,null,1.41,2.71,4.12,"r",null,33.4,"3761"]
["000148","000","Services- FB","3801",{"$f":"VLOOKUP(D153,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-02-29","2016","FERNANDINA",54890.49,"P"," 20  00",27445.25,27445.24,null,1029.2,1981.2,3010.4,"r",null,24434.839999999997,"3801"]
["000149","000","Meters 275 and under - FB","3810",{"$f":"VLOOKUP(D154,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2016-02-29","2016","FERNANDINA",3612.08,"P"," 20  00",1806.04,1806.04,null,67.73,130.37,198.1,"r",null,1607.94,"3810"]
["000150","000","Meters Over 275 - FB","3810",{"$f":"VLOOKUP(D155,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2016-02-29","2016","FERNANDINA",8664.4500000000007,"P"," 20  00",4332.2299999999996,4332.22,null,162.46,312.73,475.19,"r",null,3857.0300000000011,"3810"]
["000151","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D156,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2016-02-29","2016","FERNANDINA",8964.68,"P"," 20  00",4482.34,4482.34,null,168.09,323.57,491.66,"r",null,3990.6800000000003,"3820"]
["000152","000","Regulators 1\" and under - SF","3830",{"$f":"VLOOKUP(D157,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2016-02-29","2016","FERNANDINA",4311.0600000000004,"P"," 20  00",2155.5300000000002,2155.5300000000002,null,80.83,155.6,236.43,"r",null,1919.1000000000001,"3830"]
["000153","000","Services- FB","3801",{"$f":"VLOOKUP(D158,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-02-29","2016","FERNANDINA",15790.76,"P"," 20  00",7895.38,7895.38,null,296.08,569.95000000000005,866.03,"r",null,7029.35,"3801"]
["000154","000","Services- FB","3801",{"$f":"VLOOKUP(D159,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-02-29","2016","FERNANDINA",-7840.54,"P"," 20  00",-3920.27,-3920.27,null,-147.01,-283,-430.01,"r",null,-3490.26,"3801"]
["000155","000","Ocean Breeze","3761",{"$f":"VLOOKUP(D160,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-03-31","2016","FERNANDINA",188.05,"P"," 20  00",94.03,94.02,null,3.53,6.79,10.32,"r",null,83.700000000000017,"3761"]
["000156","000","Meters Over 275 - FB","3810",{"$f":"VLOOKUP(D161,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2016-03-31","2016","FERNANDINA",3051.23,"P"," 20  00",1525.62,1525.61,null,57.21,110.13,167.34,"r",null,1358.2700000000002,"3810"]
["000157","000","Other Meter Devices","3810",{"$f":"VLOOKUP(D162,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2016-03-31","2016","FERNANDINA",6491.61,"P"," 20  00",3245.81,3245.8,null,121.72,234.31,356.03,"r",null,2889.7699999999995,"3810"]
["000158","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D163,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2016-03-31","2016","FERNANDINA",4665.63,"P"," 20  00",2332.8200000000002,2332.81,null,87.48,168.4,255.88,"r",null,2076.9299999999998,"3820"]
["000159","000","Services- FB","3801",{"$f":"VLOOKUP(D164,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-03-31","2016","FERNANDINA",4579.8599999999997,"P"," 20  00",2289.9299999999998,2289.9299999999998,null,85.87,165.31,251.18,"r",null,2038.7499999999998,"3801"]
["000160","000","Services- FB","3801",{"$f":"VLOOKUP(D165,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-03-31","2016","FERNANDINA",5432.87,"P"," 20  00",2716.44,2716.43,null,101.87,196.09,297.95999999999998,"r",null,2418.4699999999998,"3801"]
["000161","000","Meters 275 and under - FB","3810",{"$f":"VLOOKUP(D166,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2016-04-30","2016","FERNANDINA",1806.04,"P"," 20  00",903.02,903.02,null,33.86,65.19,99.05,"r",null,803.97,"3810"]
["000162","000","Meters Over 275 - FB","3810",{"$f":"VLOOKUP(D167,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2016-04-30","2016","FERNANDINA",3481.2,"P"," 20  00",1740.6,1740.6,null,65.27,125.65,190.92,"r",null,1549.6799999999998,"3810"]
["000163","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D168,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2016-04-30","2016","FERNANDINA",4527.4799999999996,"P"," 20  00",2263.7399999999998,2263.7399999999998,null,84.89,163.41,248.3,"r",null,2015.4399999999998,"3820"]
["000164","000","Regulators 1\" and under - SF","3830",{"$f":"VLOOKUP(D169,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2016-04-30","2016","FERNANDINA",1337.92,"P"," 20  00",668.96,668.96,null,25.09,48.29,73.38,"r",null,595.58000000000004,"3830"]
["000165","000","Regulators 1' and over","3830",{"$f":"VLOOKUP(D170,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2016-04-30","2016","FERNANDINA",1478.71,"P"," 20  00",739.36,739.35,null,27.73,53.37,81.099999999999994,"r",null,658.25,"3830"]
["000166","000","Services- FB","3801",{"$f":"VLOOKUP(D171,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-04-30","2016","FERNANDINA",20319.32,"P"," 20  00",10159.66,10159.66,null,380.99,733.4,1114.3900000000001,"r",null,9045.27,"3801"]
["000167","000","Services- FB","3801",{"$f":"VLOOKUP(D172,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-04-30","2016","FERNANDINA",20323.78,"P"," 20  00",10161.89,10161.89,null,381.07,733.56,1114.6300000000001,"r",null,9047.2599999999984,"3801"]
["000168","000","N 6th St Mn Ext FB","3761",{"$f":"VLOOKUP(D173,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-06-30","2016","FERNANDINA",644.78,"P"," 20  00",322.39,322.39,null,12.09,23.27,35.36,"r",null,287.02999999999997,"3761"]
["000169","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D174,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2016-06-30","2016","FERNANDINA",14914.02,"P"," 20  00",7457.01,7457.01,null,279.64,538.29999999999995,817.94,"r",null,6639.07,"3820"]
["000170","000","Regulators 1\" and under - SF","3830",{"$f":"VLOOKUP(D175,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2016-06-30","2016","FERNANDINA",2201.9,"P"," 20  00",1100.95,1100.95,null,41.29,79.48,120.77,"r",null,980.18000000000006,"3830"]
["000171","000","Regulators 1' and over","3830",{"$f":"VLOOKUP(D176,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2016-06-30","2016","FERNANDINA",1571.73,"P"," 20  00",785.87,785.86,null,29.47,56.73,86.2,"r",null,699.66,"3830"]
["000172","000","Services- FB","3801",{"$f":"VLOOKUP(D177,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-06-30","2016","FERNANDINA",3334.03,"P"," 20  00",1667.02,1667.01,null,62.51,120.34,182.85,"r",null,1484.1600000000003,"3801"]
["000173","000","Services- FB","3801",{"$f":"VLOOKUP(D178,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-06-30","2016","FERNANDINA",10188.24,"P"," 20  00",5094.12,5094.12,null,191.03,367.73,558.76,"r",null,4535.3599999999997,"3801"]
["000229","000","N 6th St Mn Ext FB","3761",{"$f":"VLOOKUP(D179,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-07-31","2016","FERNANDINA",0.08,"P"," 20  00",0.04,0.04,null,0.04,0,0.04,"r",null,0,"3761"]
["000230","000","Eight Flags Main","3762",{"$f":"VLOOKUP(D180,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2016-07-31","2016","FERNANDINA",3083188.2,"P"," 20  00",1541594.1,1541594.1,null,57809.78,111283.82,169093.6,"r",null,1372500.5,"3762"]
["000231","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D181,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2016-07-31","2016","FERNANDINA",3477.92,"P"," 20  00",1738.96,1738.96,null,65.209999999999994,125.53,190.74,"r",null,1548.22,"3820"]
["000232","000","Services- FB","3801",{"$f":"VLOOKUP(D182,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-07-31","2016","FERNANDINA",4559.4799999999996,"P"," 20  00",2279.7399999999998,2279.7399999999998,null,85.49,164.57,250.06,"r",null,2029.6799999999998,"3801"]
["000233","000","Services- FB","3801",{"$f":"VLOOKUP(D183,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-07-31","2016","FERNANDINA",3406.44,"P"," 20  00",1703.22,1703.22,null,63.87,122.95,186.82,"r",null,1516.4,"3801"]
["000234","000","105 S 3RD ST FB MN EXT","3761",{"$f":"VLOOKUP(D184,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-08-31","2016","FERNANDINA",2136.17,"P"," 20  00",1068.0899999999999,1068.08,null,40.049999999999997,77.099999999999994,117.15,"r",null,950.93000000000018,"3761"]
["000235","000","Eight Flags Main","3762",{"$f":"VLOOKUP(D185,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2016-08-31","2016","FERNANDINA",61333.8,"P"," 20  00",30666.9,30666.9,null,1150.01,2213.77,3363.78,"r",null,27303.120000000003,"3762"]
["000236","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D186,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2016-08-31","2016","FERNANDINA",2351.14,"P"," 20  00",1175.57,1175.57,null,44.08,84.86,128.94,"r",null,1046.6299999999999,"3820"]
["000237","000","Regulators 1' and over","3830",{"$f":"VLOOKUP(D187,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2016-08-31","2016","FERNANDINA",600.08000000000004,"P"," 20  00",300.04000000000002,300.04000000000002,null,11.25,21.66,32.909999999999997,"r",null,267.13,"3830"]
["000238","000","Services- FB","3801",{"$f":"VLOOKUP(D188,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-08-31","2016","FERNANDINA",6871.59,"P"," 20  00",3435.8,3435.79,null,128.84,248.02,376.86,"r",null,3058.93,"3801"]
["000239","000","Services- FB","3801",{"$f":"VLOOKUP(D189,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-08-31","2016","FERNANDINA",533.17999999999995,"P"," 20  00",266.58999999999997,266.58999999999997,null,10,19.25,29.25,"r",null,237.33999999999997,"3801"]
["000240","000","Eight Flags Main","3762",{"$f":"VLOOKUP(D190,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2016-09-30","2016","FERNANDINA",61816.61,"P"," 20  00",30908.31,30908.3,null,1159.06,2231.19,3390.25,"r",null,27518.05,"3762"]
["000241","000","Meters Over 275 - FB","3810",{"$f":"VLOOKUP(D191,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2016-09-30","2016","FERNANDINA",1329.63,"P"," 20  00",664.82,664.81,null,24.93,47.99,72.92,"r",null,591.8900000000001,"3810"]
["000242","000","Other Meter Devices","3810",{"$f":"VLOOKUP(D192,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2016-09-30","2016","FERNANDINA",2119.35,"P"," 20  00",1059.68,1059.67,null,39.74,76.5,116.24,"r",null,943.42999999999984,"3810"]
["000243","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D193,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2016-09-30","2016","FERNANDINA",4105.53,"P"," 20  00",2052.77,2052.7600000000002,null,76.98,148.18,225.16,"r",null,1827.5999999999997,"3820"]
["000244","000","Regulators 1' and over","3830",{"$f":"VLOOKUP(D194,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2016-09-30","2016","FERNANDINA",24488,"P"," 20  00",12244,12244,null,459.15,883.86,1343.01,"r",null,10900.99,"3830"]
["000245","000","Services- FB","3801",{"$f":"VLOOKUP(D195,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-09-30","2016","FERNANDINA",3641.5,"P"," 20  00",1820.75,1820.75,null,68.28,131.44,199.72,"r",null,1621.03,"3801"]
["000246","000","Services- FB","3801",{"$f":"VLOOKUP(D196,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-09-30","2016","FERNANDINA",10363.49,"P"," 20  00",5181.75,5181.74,null,194.32,374.06,568.38,"r",null,4613.3599999999997,"3801"]
["000247","000","Eight Flags Main","3762",{"$f":"VLOOKUP(D197,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2016-10-31","2016","FERNANDINA",38976.339999999997,"P"," 20  00",19488.169999999998,19488.169999999998,null,730.81,1406.8,2137.61,"r",null,17350.559999999998,"3762"]
["000248","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D198,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2016-10-31","2016","FERNANDINA",5502.05,"P"," 20  00",2751.03,2751.02,null,103.16,198.59,301.75,"r",null,{"$f":"L198-O198-T198","v":2449.27},"3820"]
["000249","000","Services- FB",{"$f":"IF(X199=\"\",\"\",IF(LEN(X199)=3,X199&0,LEFT(X199,4)))","v":"3801"},{"$f":"VLOOKUP(D199,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-10-31","2016","FERNANDINA",11819.55,"P"," 20  00",5909.78,5909.77,null,221.62,426.61,648.23,"r",null,5261.5399999999991,"3801"]
["000250","000","Services- FB","3801",{"$f":"VLOOKUP(D200,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-10-31","2016","FERNANDINA",19764.55,"P"," 20  00",9882.2800000000007,9882.27,null,370.59,713.38,1083.97,"r",null,8798.2999999999993,"3801"]
["000251","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D201,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2016-11-30","2016","FERNANDINA",1479.56,"P"," 20  00",739.78,739.78,null,27.74,53.4,81.14,"r",null,658.64,"3820"]
["000252","000","Regulators 1\" and under - SF","3830",{"$f":"VLOOKUP(D202,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2016-11-30","2016","FERNANDINA",6357.37,"P"," 20  00",3178.69,3178.68,null,119.2,229.46,348.66,"r",null,2830.02,"3830"]
["000253","000","Services- FB","3801",{"$f":"VLOOKUP(D203,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-11-30","2016","FERNANDINA",19874.919999999998,"P"," 20  00",9937.4599999999991,9937.4599999999991,null,372.66,717.36,1090.02,"r",null,8847.4399999999987,"3801"]
["000254","000","Services- FB","3801",{"$f":"VLOOKUP(D204,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-11-30","2016","FERNANDINA",949.88,"P"," 20  00",474.94,474.94,null,17.809999999999999,34.29,52.1,"r",null,422.84,"3801"]
["000255","000","S 9th St Main Ext","3761",{"$f":"VLOOKUP(D205,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-12-31","2016","FERNANDINA",31471.83,"P"," 20  00",15735.92,15735.91,null,590.1,1135.94,1726.04,"r",null,14009.870000000003,"3761"]
["000256","000","Nassau North 1st of 2","3761",{"$f":"VLOOKUP(D206,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-12-31","2016","FERNANDINA",50389.18,"P"," 20  00",25194.59,25194.59,null,944.8,1818.74,2763.54,"r",null,22431.05,"3761"]
["000257","000","Coastal Oaks FB","3761",{"$f":"VLOOKUP(D207,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-12-31","2016","FERNANDINA",66252.800000000003,"P"," 20  00",33126.400000000001,33126.400000000001,null,1242.24,2391.31,3633.55,"r",null,29492.850000000002,"3761"]
["000258","000","Nassau North 2nd of 2","3761",{"$f":"VLOOKUP(D208,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-12-31","2016","FERNANDINA",138295.65,"P"," 20  00",69147.83,69147.820000000007,null,2593.04,4991.6099999999997,7584.65,"r",null,61563.169999999991,"3761"]
["000259","000","Yulee East 2nd of 3","3761",{"$f":"VLOOKUP(D209,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-12-31","2016","FERNANDINA",222678.13,"P"," 20  00",111339.07,111339.06,null,4175.22,8037.29,12212.51,"r",null,99126.55,"3761"]
["000260","000","Yulee East 3rd of 3","3761",{"$f":"VLOOKUP(D210,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-12-31","2016","FERNANDINA",507614,"P"," 20  00",253807,253807,null,9517.76,18321.689999999999,27839.45,"r",null,225967.55,"3761"]
["000261","000","Eight Flags Main","3762",{"$f":"VLOOKUP(D211,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2016-12-31","2016","FERNANDINA",-794189.31,"P"," 20  00",-397094.66,-397094.65,null,-14891.05,-28665.27,-43556.32,"r",null,-353538.33000000007,"3762"]
["000262","000","Meters 275 and under - FB","3810",{"$f":"VLOOKUP(D212,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2016-12-31","2016","FERNANDINA",14382.44,"P"," 20  00",7191.22,7191.22,null,269.67,519.12,788.79,"r",null,6402.43,"3810"]
["000263","000","Meters Over 275 - FB","3810",{"$f":"VLOOKUP(D213,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2016-12-31","2016","FERNANDINA",5616.87,"P"," 20  00",2808.44,2808.43,null,105.32,202.73,308.05,"r",null,2500.3799999999997,"3810"]
["000264","000","Other Meter Devices","3810",{"$f":"VLOOKUP(D214,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2016-12-31","2016","FERNANDINA",2437.1,"P"," 20  00",1218.55,1218.55,null,45.7,87.96,133.66,"r",null,1084.8899999999999,"3810"]
["000265","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D215,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2016-12-31","2016","FERNANDINA",3057.88,"P"," 20  00",1528.94,1528.94,null,57.34,110.37,167.71,"r",null,1361.23,"3820"]
["000266","000","RMLD Detector 2016 FB","3870",{"$f":"VLOOKUP(D216,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN45-00000-1010-3870","FN45-00000-1080-3870","2016-12-31","2016","FERNANDINA",20457.38,"P"," 07  00",10228.69,10228.69,null,1461.24,2504.9899999999998,3966.23,"r",null,6262.4600000000009,"3870"]
["000267","000","FB SHOP EQUIPMENT 2016","3870",{"$f":"VLOOKUP(D217,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN45-00000-1010-3870","FN45-00000-1080-3870","2016-12-31","2016","FERNANDINA",3936.16,"P"," 07  00",1968.08,1968.08,null,281.16000000000003,481.98,763.14,"r",null,1204.94,"3870"]
["000268","000","Shell Cove 2016","3761",{"$f":"VLOOKUP(D218,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-12-31","2016","FERNANDINA",14489.45,"P"," 20  00",7244.73,7244.72,null,271.68,522.98,794.66,"r",null,6450.0600000000013,"3761"]
["000269","000","11 N 3RD ST FB MN EXT 2IN","3761",{"$f":"VLOOKUP(D219,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2016-12-31","2016","FERNANDINA",8632.3700000000008,"P"," 20  00",4316.1899999999996,4316.18,null,161.86000000000001,311.57,473.43,"r",null,3842.7500000000014,"3761"]
["000270","000","Services- FB","3801",{"$f":"VLOOKUP(D220,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-12-31","2016","FERNANDINA",4530.49,"P"," 20  00",2265.25,2265.2399999999998,null,84.95,163.52000000000001,248.47,"r",null,2016.7699999999998,"3801"]
["000271","000","Services- FB","3801",{"$f":"VLOOKUP(D221,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2016-12-31","2016","FERNANDINA",1797.92,"P"," 20  00",898.96,898.96,null,33.71,64.89,98.6,"r",null,800.36,"3801"]
["000272","000","Correct Error in Vehicle rec","3922",{"$f":"VLOOKUP(D222,'FERC Code upd'!A:B,2,0)","v":"3922"},null,"FN45-00000-1010-3922","FN45-00000-1080-3922","2016-12-31","2016","FERNANDINA",397.83,"A"," 05  00",198.92,198.91,null,29.84,50.72,80.56,"r",null,118.35,"3922"]
["000273","000","Meters 275 and under - FB","3810",{"$f":"VLOOKUP(D223,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN45-00000-1080-3810","2017-03-31","2017","FERNANDINA",4334.5,"P"," 20  00",2167.25,2167.25,null,0,81.27,81.27,"r",null,2085.98,"3810"]
["000274","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D224,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2017-03-31","2017","FERNANDINA",5399.76,"P"," 20  00",2699.88,2699.88,null,0,101.25,101.25,"r",null,2598.63,"3820"]
["000275","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D225,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2017-04-30","2017","FERNANDINA",2709.59,"P"," 20  00",1354.8,1354.79,null,0,50.81,50.81,"r",null,1303.9800000000002,"3820"]
["000276","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D226,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2017-05-31","2017","FERNANDINA",4940.79,"P"," 20  00",2470.4,2470.39,null,0,92.64,92.64,"r",null,2377.75,"3820"]
["000277","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D227,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2017-06-30","2017","FERNANDINA",2618.29,"P"," 20  00",1309.1500000000001,1309.1400000000001,null,0,49.09,49.09,"r",null,1260.05,"3820"]
["000278","000","Regulators 1\" and under - FB","3830",{"$f":"VLOOKUP(D228,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2017-05-31","2017","FERNANDINA",5117.47,"P"," 20  00",2558.7399999999998,2558.73,null,0,95.95,95.95,"r",null,2462.7800000000007,"3830"]
["000279","000","FB Shop Equipment 2016","3870",{"$f":"VLOOKUP(D229,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN45-00000-1010-3870","FN45-00000-1080-3870","2017-03-31","2017","FERNANDINA",9267.8700000000008,"P"," 07  00",4633.9399999999996,4633.93,null,0,661.99,661.99,"r",null,3971.9400000000014,"3870"]
["000280","000","FB Air Compressor","3940",{"$f":"VLOOKUP(D230,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN45-00000-1010-3940","FN45-00000-1080-3940","2017-05-31","2017","FERNANDINA",24819.5,"P"," 07  00",12409.75,12409.75,null,0,1772.82,1772.82,"r",null,10636.93,"3940"]
["000281","000","FB Emergency Trailer","3940",{"$f":"VLOOKUP(D231,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN45-00000-1010-3940","FN45-00000-1080-3940","2017-05-31","2017","FERNANDINA",48322.69,"P"," 07  00",24161.35,24161.34,null,0,3451.62,3451.62,"r",null,20709.720000000005,"3940"]
["000282","000","FN15735257 - Yulee East 2nd of 3","3761",{"$f":"VLOOKUP(D232,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-03-31","2017","FERNANDINA",1204.8,"P"," 20  00",602.4,602.4,null,0,22.59,22.59,"r",null,579.80999999999995,"3761"]
["000283","000","FN15735257 - Yulee East 2nd of 3","3761",{"$f":"VLOOKUP(D233,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-04-30","2017","FERNANDINA",31.91,"P"," 20  00",15.96,15.95,null,0,0.6,0.6,"r",null,15.35,"3761"]
["000284","000","FN15725236-8 Flags 8in Mains","3762",{"$f":"VLOOKUP(D234,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2017-03-31","2017","FERNANDINA",31825.3,"P"," 20  00",15912.65,15912.65,null,0,596.73,596.73,"r",null,15315.92,"3762"]
["000285","000","FN15725236-8 Flags 8in Mains","3762",{"$f":"VLOOKUP(D235,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2017-04-30","2017","FERNANDINA",183.19,"P"," 20  00",91.6,91.59,null,0,3.44,3.44,"r",null,88.15,"3762"]
["000286","000","FN15725236-8 Flags 8in Mains","3762",{"$f":"VLOOKUP(D236,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2017-05-31","2017","FERNANDINA",973.88,"P"," 20  00",486.94,486.94,null,0,18.260000000000002,18.260000000000002,"r",null,468.68,"3762"]
["000287","000","Services under 1\" - FB","3801",{"$f":"VLOOKUP(D237,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-03-31","2017","FERNANDINA",30776.5,"P"," 20  00",15388.25,15388.25,null,0,577.05999999999995,577.05999999999995,"r",null,14811.19,"3801"]
["000288","000","Services under 1\" - FB","3801",{"$f":"VLOOKUP(D238,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-04-30","2017","FERNANDINA",12842.49,"P"," 20  00",6421.25,6421.24,null,0,240.8,240.8,"r",null,6180.44,"3801"]
["000289","000","Services under 1\" - FB","3801",{"$f":"VLOOKUP(D239,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-05-31","2017","FERNANDINA",4762.42,"P"," 20  00",2381.21,2381.21,null,0,89.3,89.3,"r",null,2291.91,"3801"]
["000290","000","Services 1 1/4\" - FB","3801",{"$f":"VLOOKUP(D240,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-03-31","2017","FERNANDINA",15450.66,"P"," 20  00",7725.33,7725.33,null,0,289.7,289.7,"r",null,7435.63,"3801"]
["000291","000","Services 1 1/4\" - FB","3801",{"$f":"VLOOKUP(D241,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-04-30","2017","FERNANDINA",9382.75,"P"," 20  00",4691.38,4691.37,null,0,175.93,175.93,"r",null,4515.4399999999996,"3801"]
["000292","000","Services 1 1/4\" - FB","3801",{"$f":"VLOOKUP(D242,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-05-31","2017","FERNANDINA",793.62,"P"," 20  00",396.81,396.81,null,0,14.88,14.88,"r",null,381.93,"3801"]
["000293","000","Yulee East 1st of 3","3761",{"$f":"VLOOKUP(D243,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-07-31","2017","FERNANDINA",250403.09,"P"," 20  00",125201.55,125201.54,null,0,4695.0600000000004,4695.0600000000004,"r",null,120506.48,"3761"]
["000294","000","FN15725236-8 Flags 8in Mains","3762",{"$f":"VLOOKUP(D244,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2017-07-31","2017","FERNANDINA",8757.2900000000009,"P"," 20  00",4378.6499999999996,4378.6400000000003,null,0,164.2,164.2,"r",null,4214.4400000000014,"3762"]
["000295","000","2856 SADLER RD 2 IN MAIN EXT","3761",{"$f":"VLOOKUP(D245,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-07-31","2017","FERNANDINA",12148.45,"P"," 20  00",6074.23,6074.22,null,0,227.78,227.78,"r",null,5846.4400000000014,"3761"]
["000296","000","FB Emergency Trailer","3940",{"$f":"VLOOKUP(D246,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN45-00000-1010-3940","FN45-00000-1080-3940","2017-07-31","2017","FERNANDINA",5368.79,"P"," 07  00",2684.4,2684.39,null,0,383.49,383.49,"r",null,2300.8999999999996,"3940"]
["000297","000","111 5th St 2inch Mn Ext","3761",{"$f":"VLOOKUP(D247,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-07-31","2017","FERNANDINA",1099.3,"P"," 20  00",549.65,549.65,null,0,20.61,20.61,"r",null,529.04,"3761"]
["000298","000","Quattlefield Prop 2 In MnExt","3761",{"$f":"VLOOKUP(D248,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-07-31","2017","FERNANDINA",34517.339999999997,"P"," 20  00",17258.669999999998,17258.669999999998,null,0,647.20000000000005,647.20000000000005,"r",null,16611.469999999998,"3761"]
["000299","000","N 4th St FB 2 In MN Ext","3761",{"$f":"VLOOKUP(D249,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-07-31","2017","FERNANDINA",32069.08,"P"," 20  00",16034.54,16034.54,null,0,601.29999999999995,601.29999999999995,"r",null,15433.240000000002,"3761"]
["000300","000","2 Wood Duck Rd 2In Main","3761",{"$f":"VLOOKUP(D250,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-07-31","2017","FERNANDINA",17805.490000000002,"P"," 20  00",8902.75,8902.74,null,0,333.85,333.85,"r",null,8568.8900000000012,"3761"]
["000301","000","FB GATEWAY PLAZA 2016","3761",{"$f":"VLOOKUP(D251,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-07-31","2017","FERNANDINA",31730.06,"P"," 20  00",15865.03,15865.03,null,0,594.94000000000005,594.94000000000005,"r",null,15270.09,"3761"]
["000302","000","SR200 & 95 4inch main replacement 2016","3761",{"$f":"VLOOKUP(D252,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-07-31","2017","FERNANDINA",14448.82,"P"," 20  00",7224.41,7224.41,null,0,270.92,270.92,"r",null,6953.49,"3761"]
["000303","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D253,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2017-07-31","2017","FERNANDINA",2682.57,"P"," 20  00",1341.29,1341.28,null,0,50.3,50.3,"r",null,1290.9800000000002,"3820"]
["000304","000","Yulee 2in Main & Valve Install","3761",{"$f":"VLOOKUP(D254,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-07-31","2017","FERNANDINA",20418.04,"P"," 20  00",10209.02,10209.02,null,0,382.84,382.84,"r",null,9826.18,"3761"]
["000305","000","Services under 1\" - FB","3801",{"$f":"VLOOKUP(D255,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-07-31","2017","FERNANDINA",3792.01,"P"," 20  00",1896.01,1896,null,0,71.099999999999994,71.099999999999994,"r",null,1824.9000000000003,"3801"]
["000306","000","Services 1 1/4\" - FB","3801",{"$f":"VLOOKUP(D256,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-07-31","2017","FERNANDINA",9717.3799999999992,"P"," 20  00",4858.6899999999996,4858.6899999999996,null,0,182.2,182.2,"r",null,4676.49,"3801"]
["000307","000","FB Air Compressor","3940",{"$f":"VLOOKUP(D257,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN45-00000-1010-3940","FN45-00000-1080-3940","2017-08-31","2017","FERNANDINA",816.74,"P"," 07  00",408.37,408.37,null,0,58.34,58.34,"r",null,350.03,"3940"]
["000308","000","Services under 1\" - FB","3801",{"$f":"VLOOKUP(D258,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-08-31","2017","FERNANDINA",1846.54,"P"," 20  00",923.27,923.27,null,0,34.619999999999997,34.619999999999997,"r",null,888.65,"3801"]
["000309","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D259,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2017-08-31","2017","FERNANDINA",3436.71,"P"," 20  00",1718.36,1718.35,null,0,64.44,64.44,"r",null,1653.91,"3820"]
["000310","000","Services under 1\" - FB","3801",{"$f":"VLOOKUP(D260,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-08-31","2017","FERNANDINA",18565.509999999998,"P"," 20  00",9282.76,9282.75,null,0,348.1,348.1,"r",null,8934.6499999999978,"3801"]
["000311","000","Services 1 1/4\" - FB","3801",{"$f":"VLOOKUP(D261,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-08-31","2017","FERNANDINA",707.2,"P"," 20  00",353.6,353.6,null,0,13.26,13.26,"r",null,340.34000000000003,"3801"]
["000312","000","FN15725236-8 Flags 8in Mains","3762",{"$f":"VLOOKUP(D262,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2017-09-30","2017","FERNANDINA",81607.73,"P"," 20  00",40803.870000000003,40803.86,null,0,1530.15,1530.15,"r",null,{"$f":"L262-O262-T262","v":39273.709999999992},"3762"]
["000313","000","Meter Installs - FB",{"$f":"IF(X263=\"\",\"\",IF(LEN(X263)=3,X263&0,LEFT(X263,4)))","v":"3820"},{"$f":"VLOOKUP(D263,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2017-09-30","2017","FERNANDINA",8447.4500000000007,"P"," 20  00",4223.7299999999996,4223.72,null,0,158.38999999999999,158.38999999999999,"r",null,4065.3300000000013,"3820"]
["000314","000","Upgrade SCADA modems FN45","3970",{"$f":"VLOOKUP(D264,'FERC Code upd'!A:B,2,0)","v":"397"},null,"FN45-00000-1010-3970","FN45-00000-1080-3970","2017-09-30","2017","FERNANDINA",3260.38,"P"," 07  00",1630.19,1630.19,null,0,232.89,232.89,"r",null,1397.3000000000002,"3970"]
["000315","000","Services under 1\" - FB","3801",{"$f":"VLOOKUP(D265,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-09-30","2017","FERNANDINA",1262.99,"P"," 20  00",631.5,631.49,null,0,23.68,23.68,"r",null,607.81000000000006,"3801"]
["000316","000","Services 1 1/4\" - FB","3801",{"$f":"VLOOKUP(D266,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-09-30","2017","FERNANDINA",31791.119999999999,"P"," 20  00",15895.56,15895.56,null,0,596.08000000000004,596.08000000000004,"r",null,15299.48,"3801"]
["000317","000","FN15725236-8 Flags 8in Mains","3762",{"$f":"VLOOKUP(D267,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2017-10-31","2017","FERNANDINA",33771.68,"P"," 20  00",0,33771.68,null,0,1266.44,1266.44,null,null,32505.24,"3762"]
["000318","000","Meters 275 & under FB","3810",{"$f":"VLOOKUP(D268,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN41-00000-1080-3810","2017-10-31","2017","FERNANDINA",7191.22,"P"," 20  00",0,7191.22,null,0,269.67,269.67,null,null,6921.55,"3810"]
["000319","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D269,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN45-00000-1080-3820","2017-10-31","2017","FERNANDINA",3316.58,"P"," 20  00",0,3316.58,null,0,124.37,124.37,null,null,3192.21,"3820"]
["000320","000","OSPREY VILLAGE AT AMELIA ISL","3761",{"$f":"VLOOKUP(D270,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-10-31","2017","FERNANDINA",34972.699999999997,"P"," 20  00",0,34972.699999999997,null,0,1311.48,1311.48,null,null,33661.219999999994,"3761"]
["000321","000","Services under 1\" - FB","3801",{"$f":"VLOOKUP(D271,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-10-31","2017","FERNANDINA",9298.4699999999993,"P"," 20  00",0,9298.4699999999993,null,0,348.69,348.69,null,null,8949.7799999999988,"3801"]
["000322","000","Services 1 1/4\" - FB","3801",{"$f":"VLOOKUP(D272,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-10-31","2017","FERNANDINA",2244.0300000000002,"P"," 20  00",0,2244.0300000000002,null,0,84.15,84.15,null,null,2159.88,"3801"]
["000323","000","Ext of Services FB-cash receipts","3801",{"$f":"VLOOKUP(D273,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-12-31","2017","FERNANDINA",-641.46,"P"," 00  00",0,-641.46,null,0,0,0,null,"Zero Est Life",-641.46,"3801"]
["000324","000","Coastal Oaks FB","3761",{"$f":"VLOOKUP(D274,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-12-31","2017","FERNANDINA",-42100,"P"," 20  00",0,-42100,null,0,-1578.75,-1578.75,null,null,-40521.25,"3761"]
["000325","000","Dunes of Amelia","3761",{"$f":"VLOOKUP(D275,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-12-31","2017","FERNANDINA",-27872,"P"," 20  00",0,-27872,null,0,-1045.2,-1045.2,null,null,-26826.799999999999,"3761"]
["000326","000","Ocean Breeze","3761",{"$f":"VLOOKUP(D276,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-12-31","2017","FERNANDINA",-45709,"P"," 20  00",0,-45709,null,0,-1714.09,-1714.09,null,null,-43994.91,"3761"]
["000327","000","FN15725236-8 Flags 8in Mains","3762",{"$f":"VLOOKUP(D277,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN45-00000-1010-3762","FN45-00000-1080-3762","2017-12-31","2017","FERNANDINA",4273.8900000000003,"P"," 20  00",0,4273.8900000000003,null,0,160.27000000000001,160.27000000000001,null,null,4113.62,"3762"]
["000328","000","Shell Cove 2016","3761",{"$f":"VLOOKUP(D278,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-12-31","2017","FERNANDINA",-14489.45,"P"," 20  00",0,-14489.45,null,0,-543.36,-543.36,null,null,-13946.09,"3761"]
["000329","000","Meters 275 & under FB","3810",{"$f":"VLOOKUP(D279,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN41-00000-1080-3810","2017-12-31","2017","FERNANDINA",5508.59,"P"," 20  00",0,5508.59,null,0,206.57,206.57,null,null,5302.02,"3810"]
["000330","000","Meters Over 275 - FB","3810",{"$f":"VLOOKUP(D280,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN41-00000-1080-3810","2017-12-31","2017","FERNANDINA",4469.3500000000004,"P"," 20  00",0,4469.3500000000004,null,0,167.6,167.6,null,null,4301.75,"3810"]
["000331","000","Other Meter Devices FB","3810",{"$f":"VLOOKUP(D281,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN45-00000-1010-3810","FN41-00000-1080-3810","2017-12-31","2017","FERNANDINA",9134.7000000000007,"P"," 20  00",0,9134.7000000000007,null,0,342.55,342.55,null,null,8792.1500000000015,"3810"]
["000332","000","Meter Installs - FB","3820",{"$f":"VLOOKUP(D282,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN45-00000-1010-3820","FN41-00000-1080-3820","2017-12-31","2017","FERNANDINA",14960.48,"P"," 20  00",0,14960.48,null,0,561.02,561.02,null,null,14399.46,"3820"]
["000333","000","Regulators 1inch & under FB","3830",{"$f":"VLOOKUP(D283,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2017-12-31","2017","FERNANDINA",2484.69,"P"," 20  00",0,2484.69,null,0,93.18,93.18,null,null,2391.5100000000002,"3830"]
["000334","000","Regulators Over 1inch SF","3830",{"$f":"VLOOKUP(D284,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN45-00000-1010-3830","FN45-00000-1080-3830","2017-12-31","2017","FERNANDINA",3587.98,"P"," 20  00",0,3587.98,null,0,134.55000000000001,134.55000000000001,null,null,3453.43,"3830"]
["000335","000","ODORANT DETEC FB","3870",{"$f":"VLOOKUP(D285,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN45-00000-1010-3870","FN45-00000-1080-3870","2017-12-31","2017","FERNANDINA",4449.58,"P"," 07  00",0,4449.58,null,0,635.66,635.66,null,null,3813.92,"3870"]
["000336","000","AMELIA CONCOURSE PH II 2IN E","3761",{"$f":"VLOOKUP(D286,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-12-31","2017","FERNANDINA",71386.350000000006,"P"," 20  00",0,71386.350000000006,null,0,2676.99,2676.99,null,null,68709.36,"3761"]
["000337","000","COASTLINE DRIVE EXT","3761",{"$f":"VLOOKUP(D287,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-12-31","2017","FERNANDINA",21444.560000000001,"P"," 20  00",0,21444.560000000001,null,0,804.17,804.17,null,null,20640.390000000003,"3761"]
["000338","000","Dunes of Amelia","3761",{"$f":"VLOOKUP(D288,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-12-31","2017","FERNANDINA",12986.76,"P"," 20  00",0,12986.76,null,0,487,487,null,null,12499.76,"3761"]
["000339","000","OSPREY VILLAGE AT AMELIA ISL","3761",{"$f":"VLOOKUP(D289,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-12-31","2017","FERNANDINA",1823.7,"P"," 20  00",0,1823.7,null,0,68.39,68.39,null,null,1755.31,"3761"]
["000340","000","AMELIA CONCOURSE PH II 4IN E","3761",{"$f":"VLOOKUP(D290,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN45-00000-1010-3761","FN45-00000-1080-3761","2017-12-31","2017","FERNANDINA",190975.84,"P"," 20  00",0,190975.84,null,0,7161.59,7161.59,null,null,183814.25,"3761"]
["000341","000","Services under 1\" - FB","3801",{"$f":"VLOOKUP(D291,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-12-31","2017","FERNANDINA",35975.18,"P"," 20  00",0,35975.18,null,0,1349.07,1349.07,null,null,34626.11,"3801"]
["000342","000","Services 1 1/4\" - FB","3801",{"$f":"VLOOKUP(D292,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN45-00000-1010-3801","FN45-00000-1080-3801","2017-12-31","2017","FERNANDINA",18319.099999999999,"P"," 20  00",0,18319.099999999999,null,0,686.97,686.97,null,null,17632.129999999997,"3801"]
[]
[null,null,null,null,null,null,null,null,null,null,"Grand Total",11248428.359999999,null,null,4905228.3099999996,6343200.0499999998,null,763125,360236.54,1123361.54]
[null,null,null,null,null,null,null,null,null,null,"Less disposals and transfers",0,null,null,0,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,"Count = 0"]
[null,null,null,null,null,null,null,null,null,null,"Net Grand Total",11248428.359999999,null,null,4905228.3099999996,6343200.0499999998,null,763125,360236.54,1123361.54]
[null,null,null,null,null,null,null,null,null,null,"Count = 287"]
[]
[]
["\n\n\nReport Assumptions ",null,"Report Name:  Depreciation Expense_1  \nSource Report:  Depreciation Expense \n\nCalculation Assumptions: \n      Short Year: none \n      Include Sec 168 Allowance & Sec 179: No \n      Adjustment Convention: None \n\nKey Codes: \n      a:      A depreciation adjustment amount is included in the reporting period. \n      b:      The asset's business-use percentage is less than 100%. \n      d:      The asset has been disposed. \n      f:      The asset has switched from a MACRS table calculation to the MACRS formula calculation. \n      l:      The asset's depreciation has been limited by luxury auto rules. \n      m:      The asset's depreciation was calculated using the mid-quarter convention. \n      r:      The asset's acquired value was reduced to arrive at the depreciable basis. \n      s:      The asset has switched from declining-balance to a straight-line. \n      t:      The asset was transferred. \n      v:      The asset has switched to remaining value over remaining life due to ACE. \n\nGroup/Sorting Criteria: \n      Group = All Complete Assets \n      Include Assets that meet the following conditions: \n            All Complete Assets \n      Sorted by: System No, Extension "]
["May 21, 2018 at  4:01 PM",null,"Page 1"]

{"sheet":"Forecast","index":43,"n_rows":57,"n_cols":44,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
["FPU - FN45 FB"]
["Tax Depreciation 2018-2058"]
["Group By FERC Code - Vintage"]
["FYE Month = December"]
[]
[]
["FERC Code",null,"Vintage",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
["3761",{"$f":"VLOOKUP(A8,'FERC Code upd'!A:B,2,0)","v":"3761"},"2012",53190.02,49200.77,47130.84,47130.83,47130.83,47130.84,47130.83,47130.84,47130.83,47130.83,47130.84,47130.83,47130.84,47130.83,41239.480000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A9,'FERC Code upd'!A:B,2,0)","v":"3761"},"2013",20195.75,18681.07,17379.009999999998,17035,17035,17034.990000000002,17035,17034.990000000002,17034.990000000002,17035,17034.98,17035,17034.95,17034.98,17034.98,8600.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A10,'FERC Code upd'!A:B,2,0)","v":"3761"},"2014",14329.44,13254.74,12260.63,11341.08,10863.95,10863.95,10863.95,10863.95,10863.95,10863.95,10863.95,10863.94,10863.95,10863.95,10863.95,10863.95,9505.9500000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A11,'FERC Code upd'!A:B,2,0)","v":"3761"},"2015",13424.610000000002,12417.76,11486.42,10624.94,9828.08,9537.01,9537.01,9537,9537.02,9537,9536.99,9537.01,9536.98,9537.02,9536.98,9536.99,9537.01,6768.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A12,'FERC Code upd'!A:B,2,0)","v":"3761"},"2016",35262.01,32617.35,30171.03,27908.23,25815.08,23878.959999999999,23560.560000000001,23560.57,23560.58,23560.58,23560.59,23560.55,23560.58,23560.58,23560.59,23560.59,23560.54,23560.59,11780.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A13,'FERC Code upd'!A:B,2,0)","v":"3761"},"2017",29694.880000000001,27467.77,25407.68,23502.1,21739.48,20108.990000000002,18600.84,18352.8,18352.82,18352.8,18352.810000000001,18352.8,18352.78,18352.810000000001,18352.79,18352.810000000001,18352.810000000001,18352.740000000002,18352.8,9176.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A14,'FERC Code upd'!A:B,2,0)","v":"3762"},"2016",81835.03,75697.429999999993,70020.11,64768.6,59910.96,55417.64,54678.73,54678.73,54678.73,54678.73,54678.73,54678.73,54678.74,54678.73,54678.74,54678.720000000001,54678.73,54678.73,27339.359999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A15,'FERC Code upd'!A:B,2,0)","v":"3762"},"2017",7198.47,6658.6,6159.21,5697.27,5269.96,4874.72,4509.1099999999997,4449,4449,4449,4449,4449,4448.97,4449,4448.99,4449,4448.99,4448.97,4449,2224.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A16,'FERC Code upd'!A:B,2,0)","v":"379"},"2014",1382.66,1278.96,1183.03,1094.31,1069.03,1069.03,1069.02,1069.03,1069.02,1069.03,1069.02,1069.02,1069.03,1069.02,1069.03,1069.02,668.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A17,'FERC Code upd'!A:B,2,0)","v":"3801"},"2012",2164.7399999999998,2002.38,1923.79,1923.79,1923.79,1923.79,1923.79,1923.79,1923.8,1923.79,1923.79,1923.81,1923.79,1923.8,1610.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A18,'FERC Code upd'!A:B,2,0)","v":"3801"},"2013",6436.97,5954.18,5519.38,5420.73,5420.73,5420.73,5420.74,5420.73,5420.74,5420.74,5420.75,5420.72,5420.73,5420.76,5420.71,2866.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A19,'FERC Code upd'!A:B,2,0)","v":"3801"},"2014",2643.6,2445.35,2261.92,2094.4499999999998,2057.12,2057.09,2057.11,2057.11,2057.09,2057.19,2057.0700000000002,2057.09,2057.06,2057.04,2057.09,2057.0300000000002,1117.3499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A20,'FERC Code upd'!A:B,2,0)","v":"3801"},"2015",5957.32,5510.5,5097.2299999999996,4714.93,4369.37,4284.41,4284.3999999999996,4284.41,4284.41,4284.3999999999996,4284.41,4284.41,4284.41,4284.41,4284.38,4284.42,4284.3999999999996,2368.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A21,'FERC Code upd'!A:B,2,0)","v":"3801"},"2016",5334.2,4934.1099999999997,4564.0600000000004,4221.79,3905.14,3612.24,3564.09,3564.06,3564.1,3564.06,3564.1,3564.01,3564.05,3564.1,3564.06,3564.08,3564,3564.06,1782.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A22,'FERC Code upd'!A:B,2,0)","v":"3801"},"2017",9866.77,9126.76,8442.25,7809.08,7223.4,6681.67,6180.53,6098.1,6098.11,6098.11,6098.12,6098.11,6098.07,6098.12,6098.12,6098.12,6098.13,6098.04,6098.09,3049.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A23,'FERC Code upd'!A:B,2,0)","v":"381"},"2012",1977.35,1829.03,1808.46,1808.46,1808.46,1808.46,1808.46,1808.46,1808.46,1808.45,1808.46,1808.45,1808.46,1808.44,856.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A24,'FERC Code upd'!A:B,2,0)","v":"381"},"2013",2693.59,2491.6,2304.6999999999998,2248.14,2248.14,2248.16,2248.14,2248.14,2248.14,2248.15,2248.16,2248.15,2248.16,2248.16,2248.14,1446.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A25,'FERC Code upd'!A:B,2,0)","v":"381"},"2014",360.13,333.12,308.13,285.02,274.51,274.51,274.51,274.51,274.51,274.51,274.51,274.5,274.52,274.5,274.51,274.51,221.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A26,'FERC Code upd'!A:B,2,0)","v":"381"},"2015",655.29999999999995,606.15,560.70000000000005,518.65,480.45,471.51,471.51,471.51,471.51,471.51,471.51,471.51,471.5,471.5,471.51,471.49,471.49,258.04000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A27,'FERC Code upd'!A:B,2,0)","v":"381"},"2016",1769.24,1636.53,1513.8,1400.27,1295.25,1198.1099999999999,1182.1400000000001,1182.1400000000001,1182.1300000000001,1182.1300000000001,1182.1199999999999,1182.0999999999999,1182.1199999999999,1182.1300000000001,1182.1099999999999,1182.1300000000001,1182.06,1182.1099999999999,591.05999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A28,'FERC Code upd'!A:B,2,0)","v":"381"},"2017",2055.2600000000002,1901.12,1758.53,1626.64,1504.65,1391.81,1287.4100000000001,1270.25,1270.25,1270.25,1270.25,1270.25,1270.23,1270.25,1270.23,1270.24,1270.24,1270.22,1270.25,635.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A29,'FERC Code upd'!A:B,2,0)","v":"382"},"2012",490.59,453.81,438.57,438.57,438.55,438.55,438.55,438.55,438.56,438.55,438.55,438.56,438.55,438.55,334.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A30,'FERC Code upd'!A:B,2,0)","v":"382"},"2014",584.72,540.87,500.3,465.13,454.96,454.96,454.96,454.96,454.96,454.97,454.95,454.96,454.96,454.94,454.98,454.95,245.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A31,'FERC Code upd'!A:B,2,0)","v":"382"},"2015",1412.21,1306.28,1208.33,1117.69,1034.33,1008.7,1008.7,1008.7,1008.69,1008.71,1008.71,1008.7,1008.69,1008.69,1008.7,1008.72,1008.7,646.04999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A32,'FERC Code upd'!A:B,2,0)","v":"382"},"2016",1771.04,1638.21,1515.33,1401.7,1296.56,1199.32,1183.33,1183.3499999999999,1183.3399999999999,1183.3499999999999,1183.33,1183.31,1183.33,1183.33,1183.31,1183.32,1183.27,1183.32,591.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A33,'FERC Code upd'!A:B,2,0)","v":"382"},"2017",2410.67,2229.87,2062.65,1907.94,1764.85,1632.49,1510.05,1489.9,1489.93,1489.9,1489.93,1489.9,1489.87,1489.91,1489.89,1489.93,1489.89,1489.86,1489.93,744.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A34,'FERC Code upd'!A:B,2,0)","v":"383"},"2012",788.88,729.73,711.91,711.9,711.91,711.89,711.91,711.89,711.9,711.88,711.88,711.9,711.87,711.9,457.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A35,'FERC Code upd'!A:B,2,0)","v":"383"},"2014",349.18,322.99,298.76,276.36,265.39999999999998,265.39,265.39999999999998,265.39,265.39999999999998,265.39,265.39,265.39,265.39,265.39999999999998,265.39,265.38,223.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A36,'FERC Code upd'!A:B,2,0)","v":"383"},"2015",437.77,404.94,374.57,346.48,320.48,313.08999999999997,313.08999999999997,313.10000000000002,313.08,313.08999999999997,313.08999999999997,313.07,313.08999999999997,313.07,313.07,313.08999999999997,313.07,195.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A37,'FERC Code upd'!A:B,2,0)","v":"383"},"2016",1413.83,1307.79,1209.7,1118.97,1035.05,957.42,944.67,944.67,944.67,944.67,944.65,944.64,944.67,944.64,944.66,944.63,944.62,944.65,472.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A38,'FERC Code upd'!A:B,2,0)","v":"383"},"2017",623.08000000000004,576.35,533.12,493.14,456.15,421.94,390.29,385.1,385.1,385.1,385.09,385.1,385.09,385.09,385.1,385.09,385.1,385.07,385.07,192.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A39,'FERC Code upd'!A:B,2,0)","v":"387"},"2015",349.4,279.52,279.52999999999997,279.52,34.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A40,'FERC Code upd'!A:B,2,0)","v":"387"},"2016",2133.5500000000002,1523.96,1088.55,1088.53,1088.54,544.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A41,'FERC Code upd'!A:B,2,0)","v":"387"},"2017",2224.5300000000002,1588.95,1134.97,810.69,810.69,810.68,405.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["389A",{"$f":"VLOOKUP(A42,'FERC Code upd'!A:B,2,0)","v":"389"},"2013",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["390A",{"$f":"VLOOKUP(A43,'FERC Code upd'!A:B,2,0)","v":"390"},"2013",18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.12,0,0,0,0,0,0]
["390A",{"$f":"VLOOKUP(A44,'FERC Code upd'!A:B,2,0)","v":"390"},"2014",1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,316.12,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A45,'FERC Code upd'!A:B,2,0)","v":"3910"},"2013",186.86,186.86,163.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391A",{"$f":"VLOOKUP(A46,'FERC Code upd'!A:B,2,0)","v":"391A"},"2013",2779.6,2779.61,2432.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391A",{"$f":"VLOOKUP(A47,'FERC Code upd'!A:B,2,0)","v":"391A"},"2014",309.18,294.45999999999998,294.45999999999998,184.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A48,'FERC Code upd'!A:B,2,0)","v":"3922"},"2013",635.79999999999995,1875,1875,1875,1857.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A49,'FERC Code upd'!A:B,2,0)","v":"3922"},"2014",3750,3750,3750,3750,3750,3750,3750,3750,3750,2982.36,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,994.31,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A50,'FERC Code upd'!A:B,2,0)","v":"3922"},"2016",35.51,33.14,33.14,16.559999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A51,'FERC Code upd'!A:B,2,0)","v":"394"},"2014",1227.3900000000001,1091.94,1091.94,884.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A52,'FERC Code upd'!A:B,2,0)","v":"394"},"2015",493.67,352.62,312.60000000000002,312.61,256.33999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A53,'FERC Code upd'!A:B,2,0)","v":"394"},"2017",9713.59,6938.29,4955.92,3539.94,3539.93,3539.94,1769.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"VLOOKUP(A54,'FERC Code upd'!A:B,2,0)","v":"396"},"2015",6686.52,4776.08,4153.12,4153.12,3633.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A55,'FERC Code upd'!A:B,2,0)","v":"397"},"2017",399.23,285.16000000000003,203.69,145.49,145.49,145.49,72.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["398A",{"$f":"VLOOKUP(A56,'FERC Code upd'!A:B,2,0)","v":"398"},"2014",3214.45,3054.78,3054.78,1926.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grand Total",null,null,362179.71,333697.61000000004,310268.62,289749.91000000003,273399.95999999996,256813.87000000002,250238.01999999996,247556.85000000009,247556.93999999997,246789.30000000002,245681.84999999998,245681.64000000004,245681.54999999996,245681.77,238165.79000000004,181879.00999999998,165961.09,148601.56000000003,95807.989999999991,37228.700000000004,21206.12,21206.12,21206.12,21206.12,21206.12,21206.12,21206.12,21206.12,21206.12,21206.12,21206.12,21206.12,20325.43,19331.12,19331.03,316.12,0,0,0,0,0]

{"sheet":"FERC Code upd","index":44,"n_rows":44,"n_cols":2,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["FERC Code","Tab name"]
["311","311"]
["375","375"]
["3761","3761"]
["3762","3762"]
["376G","376G"]
["3780","378"]
["3790","379"]
["3801","3801"]
["3802","3802"]
["380G","380G"]
["3810","381"]
["3820","382"]
["3830","383"]
["3840","384"]
["3850","385"]
["3870","387"]
["3910","3910"]
["3922","3922"]
["3940","394"]
["3950","395"]
["3960","396"]
["3970","397"]
["389A","389"]
["390A","390"]
["391A","391A"]
["398A","398"]
["3912","3912"]
["3913","3913"]
["3914","3914"]
["391S","391S"]
["3921","3921"]
["3923","3923"]
["3924","3924"]
["3930","393"]
["3990","399"]
["1210","1210"]
["3030","3030"]
["3740","3740"]
["3741","3741"]
["3750","3750"]
["3890","3890"]
["3900","3900"]
["3980","3980"]

{"sheet":"Plant Balance ","index":45,"n_rows":59,"n_cols":31,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,18,1,29]]}
["FN FPU Natural Gas"]
["FN45 - FERNANDINA - NATURAL GAS PLANT IN SERVICE"]
[]
["ACCT",null,"DESCRIPTION","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual ","Actual"]
["NO.",null,null,"BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE",2017]
[null,null,null,"2016-12-31",{"$f":"D6+31","v":"2017-01-31"},{"$f":"E6+28","v":"2017-02-28"},{"$f":"F6+31","v":"2017-03-31"},{"$f":"G6+30","v":"2017-04-30"},{"$f":"H6+30","v":"2017-05-30"},"2017-06-30","2017-07-31",{"$f":"K6+30","v":"2017-08-30"},"2017-09-30",{"$f":"M6+30","v":"2017-10-30"},"2017-11-30","2017-12-31","ADDITIONS"]
[1210,{"$f":"VLOOKUP(TEXT(A7,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"1210"},"Organization",0,{"$f":"+D7","v":0},{"$f":"+E7","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-D7+P7","v":0}]
[3030,{"$f":"VLOOKUP(TEXT(A8,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3030"},"Franchises & Consents",0,{"$f":"+D8","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[3740,{"$f":"VLOOKUP(TEXT(A9,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3740"},"Land/Land Rights",0,{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[3741,{"$f":"VLOOKUP(TEXT(A10,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3741"},"Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3750,{"$f":"VLOOKUP(TEXT(A11,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3750"},"Struc&Impr",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3761,{"$f":"VLOOKUP(TEXT(A12,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3761"},"Mains Plastic",4849615.46,{"$f":"D12","v":4849615.46},{"$f":"E12","v":4849615.46},4850820.26,4850852.17,{"$f":"H12","v":4850852.17},{"$f":"I12","v":4850852.17},{"$f":"J12+416314.55-1674.88","v":5265491.84},{"$f":"K12","v":5265491.84},{"$f":"L12","v":5265491.84},{"$f":"+M12+35198.24-225.54","v":5300464.54},5300464.54,{"$f":"O12+168446.76","v":5468911.2999999998},{"$f":"-D12+P12","v":619295.83999999985}]
[3762,{"$f":"VLOOKUP(TEXT(A13,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3762"},"Mains Steel",2451125.64,{"$f":"D13","v":2451125.64},{"$f":"E13","v":2451125.64},2482950.94,2483134.13,2484108.0099999998,{"$f":"I13","v":2484108.0099999998},{"$f":"J13+8757.29","v":2492865.2999999998},{"$f":"K13","v":2492865.2999999998},{"$f":"L13+85005.23-3397.5","v":2574473.0299999998},{"$f":"+M13+33771.68","v":2608244.71},2608244.71,{"$f":"O13+4273.89","v":2612518.6},161392.95999999996]
[3780,{"$f":"VLOOKUP(TEXT(A14,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"378"},"M&R Stat Equipment-Gen",0,0,0,0,{"$f":"G14","v":0},0,0,{"$f":"J14","v":0},0,0,0,0,0,0]
[3790,{"$f":"VLOOKUP(TEXT(A15,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"379"},"M&R Stat Equipment-CGate",47934.37,{"$f":"D15","v":47934.37},{"$f":"E15","v":47934.37},47934.37,47934.37,47934.37,47934.37,47934.37,47934.37,47934.37,47934.37,47934.37,47934.37,0]
[3801,{"$f":"VLOOKUP(TEXT(A16,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3801"},"Services Plastic",773463.49,{"$f":"D16","v":773463.49},{"$f":"E16","v":773463.49},817082.48,841915.89,847471.93,{"$f":"I16","v":847471.93},{"$f":"J16+13509.39","v":860981.32000000007},{"$f":"K16+56490.67-35371.42","v":882100.57000000007},{"$f":"L16+33054.11","v":915154.68},{"$f":"+M16+11542.5","v":926697.18},{"$f":"N16","v":926697.18},{"$f":"O16+53652.82","v":980350},206886.51]
[3802,{"$f":"VLOOKUP(TEXT(A17,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3802"},"Services Steel",0,{"$f":"D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[3810,{"$f":"VLOOKUP(TEXT(A18,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"381"},"Meters",268319.96000000002,268319.96000000002,{"$f":"E18","v":268319.96000000002},272654.46000000002,272654.46000000002,{"$f":"H18","v":272654.46000000002},272654.46000000002,272654.46000000002,272654.46000000002,272654.46000000002,{"$f":"+M18+7191.22","v":279845.68},279845.68,{"$f":"O18+19112.64","v":298958.32},30638.359999999986]
[3820,{"$f":"VLOOKUP(TEXT(A19,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"382"},"Meter Installs",138353.39000000001,138353.39000000001,{"$f":"E19","v":138353.39000000001},143753.15,146462.74,151403.53,{"$f":"I19+2618.29","v":154021.82},{"$f":"J19+2682.57","v":156704.39000000001},{"$f":"K19+3436.71","v":160141.1},{"$f":"L19+8447.45","v":168588.55000000002},{"$f":"+M19+3316.58","v":171905.13},{"$f":"N19","v":171905.13},{"$f":"O19+14960.48","v":186865.61000000002},48512.22]
[3830,{"$f":"VLOOKUP(TEXT(A20,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"383"},"House Reg",100212.52,100212.52,{"$f":"E20","v":100212.52},100212.52,100212.52,105329.99,{"$f":"I20","v":105329.99},105329.99,{"$f":"K20","v":105329.99},105329.99,105329.99,{"$f":"N20","v":105329.99},{"$f":"O20+6072.67","v":111402.66},11190.14]
[3840,{"$f":"VLOOKUP(TEXT(A21,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"384"},"House Reg Installs",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3850,{"$f":"VLOOKUP(TEXT(A22,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"385"},"M&R Stat Equipment-Ind",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3870,{"$f":"VLOOKUP(TEXT(A23,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"387"},"Other Equipment",30785.34,30785.34,30785.34,40053.21,40053.21,40053.21,40053.21,40053.21,40053.21,40053.21,{"$f":"+M23","v":40053.21},40053.21,{"$f":"O23+4449.58","v":44502.79},13717.45]
[3890,{"$f":"VLOOKUP(TEXT(A24,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3890"},"Land/Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["389A",{"$f":"VLOOKUP(TEXT(A25,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"389"},"Land/Land Rights-FB",238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,238080.94,0]
[3900,{"$f":"VLOOKUP(TEXT(A26,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3900"},"Struc&Impr",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["390A",{"$f":"VLOOKUP(TEXT(A27,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"390"},"Struc&Impr-FB",753913.87,753913.87,753913.87,753913.87,753913.87,753913.87,753913.87,753913.87,753913.87,753913.87,753913.87,753913.87,753913.87,0]
[3910,{"$f":"VLOOKUP(TEXT(A28,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3910"},"Offc Furn & Equipment",4280.46,4280.46,4280.46,4280.46,4280.46,4280.46,4280.46,4280.46,4280.46,4280.46,4280.46,4280.46,4280.46,0]
["391A",{"$f":"VLOOKUP(TEXT(A29,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"391A"},"Offc Furn & Equipment-FB",70324.75,70324.75,70324.75,70324.75,70324.75,70324.75,70324.75,70324.75,70324.75,70324.75,70324.75,70324.75,70324.75,0]
[3912,{"$f":"VLOOKUP(TEXT(A30,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3912"},"Comp Hdwr",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3913,{"$f":"VLOOKUP(TEXT(A31,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3913"},"Furn & Fix",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3914,{"$f":"VLOOKUP(TEXT(A32,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3914"},"System Software",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3930,{"$f":"VLOOKUP(TEXT(A33,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"393"},"Stores Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3940,{"$f":"VLOOKUP(TEXT(A34,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"394"},"Tools/Shop Equipment",32062.17,32062.17,32062.17,32062.17,32062.17,105204.36,105204.36,{"$f":"J34+5368.79","v":110573.15},{"$f":"K34+816.74","v":111389.89},111389.89,111389.89,111389.89,111389.89,79327.72]
[3960,{"$f":"VLOOKUP(TEXT(A35,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"396"},"Power Op Equipment",95136.76,95136.76,95136.76,95136.76,95136.76,95136.76,95136.76,95136.76,95136.76,95136.76,95136.76,95136.76,95136.76,0]
[3970,{"$f":"VLOOKUP(TEXT(A36,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"397"},"Comm Equipment",0,0,0,0,0,0,0,0,0,3260.38,3260.38,3260.38,3260.38,3260.38]
[3980,{"$f":"VLOOKUP(TEXT(A37,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3980"},"Misc Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-D37+P37","v":0}]
["398A",{"$f":"VLOOKUP(TEXT(A38,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"398"},null,69025.45,69025.45,69025.45,69025.45,69025.45,69025.45,69025.45,69025.45,69025.45,69025.45,69025.45,69025.45,69025.45,{"$f":"-D38+P38","v":0}]
[null,null,"UTILITY PLANT IN SERVICE",{"$f":"SUM(D7:D38)","v":9922634.5699999984},9922634.5699999984,9922634.5699999984,10018285.789999999,10046043.889999999,10135774.259999998,10138392.549999999,10583350.260000002,10608722.960000001,{"$f":"SUM(M7:M38)","v":10735092.630000003},{"$f":"SUM(N7:N38)","v":10825887.310000002},10825887.310000002,11096856.149999999,1174221.5799999996,0]
[]
[3921,{"$f":"VLOOKUP(TEXT(A41,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3921"},"Transportation Equip - Autos",0,{"$f":"+D41","v":0},{"$f":"+E41","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-D41+P41","v":0}]
[3922,{"$f":"VLOOKUP(TEXT(A42,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3922"},"Transportation Equip-Lt Trck/Vans",151572.21,{"$f":"+D42","v":151572.21},151572.21,151572.21,151572.21,151572.21,151572.21,151572.21,151572.21,151572.21,151572.21,{"$f":"+N42","v":151572.21},151572.21,{"$f":"-D42+P42","v":0}]
[3924,{"$f":"VLOOKUP(TEXT(A43,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3924"},"Trans Equip-Trailers",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-D43+P43","v":0}]
[null,null,"SUBTOTAL -  TRANS EQUIPMENT",{"$f":"SUM(D41:D43)","v":151572.21},151572.21,151572.21,151572.21,151572.21,{"$f":"SUM(I41:I43)","v":151572.21},{"$f":"SUM(J41:J43)","v":151572.21},{"$f":"SUM(K41:K43)","v":151572.21},151572.21,151572.21,151572.21,151572.21,151572.21,{"$f":"SUM(Q41:Q43)","v":0}]
[]
[null,null,"TOTAL UTILITY PLANT IN SERVICE",{"$f":"SUM(D39+D44)","v":10074206.779999999},10074206.779999999,10074206.779999999,10169858,10197616.1,10287346.469999999,10289964.76,10734922.470000003,10760295.170000002,10886664.840000004,10977459.520000003,10977459.520000003,{"$f":"SUM(P39+P44)","v":11248428.359999999},{"$f":"+Q39+Q44","v":1174221.5799999996},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S46:AD46)","v":0}]
[]
[null,null,"OTHER",0,0,0,0,{"$f":"+G48","v":0},0,0,0,0,0,0,0,0,{"$f":"+P48-D48","v":0}]
[null,null,"SUBTOTAL GAS PLANT OTHER",0,{"$f":"SUM(E48:E48)","v":0},0,{"$f":"SUM(G48:G48)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"TOTAL PLANT",{"$f":"SUM(D46+D49)","v":10074206.779999999},10074206.779999999,10074206.779999999,10169858,10197616.1,10287346.469999999,10289964.76,10734922.470000003,10760295.170000002,10886664.840000004,10977459.520000003,10977459.520000003,11248428.359999999,{"$f":"+Q39+Q44","v":1174221.5799999996}]
[]
[null,null,"PT"]
[]
[null,null,{"$f":"IF(D55=D51,\" \",\"CHECK\")","v":"CHECK"},{"$f":"+D53-D51","v":-10074206.779999999},{"$f":"+E53-E51","v":-10074206.779999999},{"$f":"+F53-F51","v":-10074206.779999999},{"$f":"+G53-G51","v":-10169858},-10197616.1,-10287346.469999999,-10289964.76,-10734922.470000003,-10760295.170000002,-10886664.840000004,-10977459.520000003,-10977459.520000003,-11248428.359999999]
[]
[null,null,"Net Change",null,{"$f":"+E53-D53","v":0},{"$f":"+F53-E53","v":0},{"$f":"+G53-F53","v":0},0,0,0,0,0,{"$f":"+M53-L53","v":0},{"$f":"+N53-M53","v":0},{"$f":"+O53-N53","v":0},0]
[]
[null,null,"FAS variance"]

{"sheet":"Depreciation Expense","index":46,"n_rows":64,"n_cols":18,"rows_kept":64,"cut":false,"hidden":false,"merged":[[2,7,2,9]]}
["FN FPU Natural Gas"]
["FN45 - FERNANDINA - NATURAL GAS Depreciation"]
[null,null,null,null,null,null,null,"2017-12-31"]
["MONTHLY DEPR EXP CALCULATION"]
[]
["ACCT",null,"DESCRIPTION","DEPR","ACTUAL","ACTUAL","ACTUAL","ACTUAL","ACTUAL","ACTUAL","ACTUAL","ACTUAL","ACTUAL","ACTUAL","ACTUAL","Actual","TOTAL"]
["NO.",null,null,"RATES","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","DEPR"]
[null,null,null,"2015","2017-01-30",{"$f":"+E8+28","v":"2017-02-27"},{"$f":"+F8+31","v":"2017-03-30"},{"$f":"+G8+30","v":"2017-04-29"},{"$f":"+H8+31","v":"2017-05-30"},{"$f":"+I8+30","v":"2017-06-29"},{"$f":"+J8+31","v":"2017-07-30"},{"$f":"+K8+31","v":"2017-08-30"},{"$f":"+L8+30","v":"2017-09-29"},{"$f":"+M8+31","v":"2017-10-30"},{"$f":"+N8+30","v":"2017-11-29"},{"$f":"+O8+31","v":"2017-12-30"},"EXPENSE"]
["TYPICAL NON-TRANSPORTATION DEPRECIATION"]
[1210,{"$f":"VLOOKUP(TEXT(A10,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"1210"},"Organization",0,{"$f":"ROUND(('Plant Balance '!D7*$D10/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E7*$D10/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F7*$D10/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G7*$D10/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H7*$D10/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I7*$D10/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J7*$D10/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K7*$D10/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M7*$D10/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M7*$D10/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N7*$D10/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O7*$D10/12),0)","v":0},{"$f":"SUM(E10:P10)","v":0}]
[3030,{"$f":"VLOOKUP(TEXT(A11,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3030"},"Franchises & Consents",0,{"$f":"ROUND(('Plant Balance '!D8*$D11/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E8*$D11/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F8*$D11/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G8*$D11/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H8*$D11/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I8*$D11/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J8*$D11/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K8*$D11/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M8*$D11/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M8*$D11/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N8*$D11/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O8*$D11/12),0)","v":0},{"$f":"SUM(E11:P11)","v":0}]
[3740,{"$f":"VLOOKUP(TEXT(A12,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3740"},"Land/Land Rights",0,{"$f":"ROUND(('Plant Balance '!D9*$D12/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E9*$D12/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F9*$D12/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G9*$D12/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H9*$D12/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I9*$D12/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J9*$D12/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K9*$D12/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M9*$D12/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M9*$D12/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N9*$D12/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O9*$D12/12),0)","v":0},0]
[3741,{"$f":"VLOOKUP(TEXT(A13,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3741"},"Land Rights",0.17199999999999999,{"$f":"ROUND(('Plant Balance '!D10*$D13/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E10*$D13/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F10*$D13/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G10*$D13/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H10*$D13/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I10*$D13/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J10*$D13/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K10*$D13/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M10*$D13/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M10*$D13/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N10*$D13/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O10*$D13/12),0)","v":0},0]
[3750,{"$f":"VLOOKUP(TEXT(A14,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3750"},"Struc&Impr",2.5000000000000001E-2,{"$f":"ROUND(('Plant Balance '!D11*$D14/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E11*$D14/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F11*$D14/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G11*$D14/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H11*$D14/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I11*$D14/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J11*$D14/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K11*$D14/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M11*$D14/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M11*$D14/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N11*$D14/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O11*$D14/12),0)","v":0},0,1]
[3761,{"$f":"VLOOKUP(TEXT(A15,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3761"},"Mains Plastic",2.2409999999999999E-2,{"$f":"ROUND(('Plant Balance '!D12*$D15/12),0)","v":9057},{"$f":"ROUND(('Plant Balance '!E12*$D15/12),0)","v":9057},{"$f":"ROUND(('Plant Balance '!F12*$D15/12),0)","v":9057},{"$f":"ROUND(('Plant Balance '!G12*$D15/12),0)","v":9059},{"$f":"ROUND(('Plant Balance '!H12*$D15/12),0)","v":9059},{"$f":"ROUND(('Plant Balance '!I12*$D15/12),0)","v":9059},{"$f":"ROUND(('Plant Balance '!J12*$D15/12),0)","v":9059},{"$f":"ROUND(('Plant Balance '!K12*$D15/12),0)","v":9833},{"$f":"ROUND(('Plant Balance '!L12*$D15/12),0)","v":9833},{"$f":"ROUND(('Plant Balance '!M12*$D15/12),0)","v":9833},{"$f":"ROUND(('Plant Balance '!N12*$D15/12),0)","v":9899},{"$f":"ROUND(('Plant Balance '!O12*$D15/12),0)","v":9899},{"$f":"SUM(E15:P15)","v":112704},2]
[3762,{"$f":"VLOOKUP(TEXT(A16,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3762"},"Mains Steel",2.188E-2,{"$f":"ROUND(('Plant Balance '!D13*$D16/12),0)","v":4469},{"$f":"ROUND(('Plant Balance '!E13*$D16/12),0)","v":4469},{"$f":"ROUND(('Plant Balance '!F13*$D16/12),0)","v":4469},{"$f":"ROUND(('Plant Balance '!G13*$D16/12),0)","v":4527},{"$f":"ROUND(('Plant Balance '!H13*$D16/12),0)","v":4528},{"$f":"ROUND(('Plant Balance '!I13*$D16/12),0)","v":4529},{"$f":"ROUND(('Plant Balance '!J13*$D16/12),0)","v":4529},{"$f":"ROUND(('Plant Balance '!K13*$D16/12),0)","v":4545},{"$f":"ROUND(('Plant Balance '!L13*$D16/12),0)","v":4545},{"$f":"ROUND(('Plant Balance '!M13*$D16/12),0)","v":4694},{"$f":"ROUND(('Plant Balance '!N13*$D16/12),0)","v":4756},{"$f":"ROUND(('Plant Balance '!O13*$D16/12),0)","v":4756},54816,3]
[3780,{"$f":"VLOOKUP(TEXT(A17,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"378"},"M&R Stat Equipment-Gen",3.143E-2,{"$f":"ROUND(('Plant Balance '!D14*$D17/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E14*$D17/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F14*$D17/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G14*$D17/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H14*$D17/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I14*$D17/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J14*$D17/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K14*$D17/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M14*$D17/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M14*$D17/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N14*$D17/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O14*$D17/12),0)","v":0},0]
[3790,{"$f":"VLOOKUP(TEXT(A18,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"379"},"M&R Stat Equipment-CGate",3.2379999999999999E-2,{"$f":"ROUND(('Plant Balance '!D15*$D18/12),0)","v":129},{"$f":"ROUND(('Plant Balance '!E15*$D18/12),0)","v":129},{"$f":"ROUND(('Plant Balance '!F15*$D18/12),0)","v":129},{"$f":"ROUND(('Plant Balance '!G15*$D18/12),0)","v":129},{"$f":"ROUND(('Plant Balance '!H15*$D18/12),0)","v":129},{"$f":"ROUND(('Plant Balance '!I15*$D18/12),0)","v":129},{"$f":"ROUND(('Plant Balance '!J15*$D18/12),0)","v":129},{"$f":"ROUND(('Plant Balance '!K15*$D18/12),0)","v":129},{"$f":"ROUND(('Plant Balance '!L15*$D18/12),0)","v":129},{"$f":"ROUND(('Plant Balance '!M15*$D18/12),0)","v":129},{"$f":"ROUND(('Plant Balance '!N15*$D18/12),0)","v":129},{"$f":"ROUND(('Plant Balance '!O15*$D18/12),0)","v":129},1548,4]
[3801,{"$f":"VLOOKUP(TEXT(A19,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3801"},"Services Plastic",2.213E-2,{"$f":"ROUND(('Plant Balance '!D16*$D19/12),0)","v":1426},{"$f":"ROUND(('Plant Balance '!E16*$D19/12),0)","v":1426},{"$f":"ROUND(('Plant Balance '!F16*$D19/12),0)","v":1426},{"$f":"ROUND(('Plant Balance '!G16*$D19/12),0)","v":1507},{"$f":"ROUND(('Plant Balance '!H16*$D19/12),0)","v":1553},{"$f":"ROUND(('Plant Balance '!I16*$D19/12),0)","v":1563},{"$f":"ROUND(('Plant Balance '!J16*$D19/12),0)","v":1563},{"$f":"ROUND(('Plant Balance '!K16*$D19/12),0)","v":1588},{"$f":"ROUND(('Plant Balance '!L16*$D19/12),0)","v":1627},{"$f":"ROUND(('Plant Balance '!M16*$D19/12),0)","v":1688},{"$f":"ROUND(('Plant Balance '!N16*$D19/12),0)","v":1709},{"$f":"ROUND(('Plant Balance '!O16*$D19/12),0)","v":1709},18785,5]
[3802,{"$f":"VLOOKUP(TEXT(A20,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3802"},"Services Steel",2.8889999999999999E-2,{"$f":"ROUND(('Plant Balance '!D17*$D20/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E17*$D20/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F17*$D20/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G17*$D20/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H17*$D20/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I17*$D20/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J17*$D20/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K17*$D20/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L17*$D20/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M17*$D20/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N17*$D20/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O17*$D20/12),0)","v":0},0]
[3810,{"$f":"VLOOKUP(TEXT(A21,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"381"},"Meters",3.6999999999999998E-2,{"$f":"ROUND(('Plant Balance '!D18*$D21/12),0)","v":827},{"$f":"ROUND(('Plant Balance '!E18*$D21/12),0)","v":827},{"$f":"ROUND(('Plant Balance '!F18*$D21/12),0)","v":827},{"$f":"ROUND(('Plant Balance '!G18*$D21/12),0)","v":841},{"$f":"ROUND(('Plant Balance '!H18*$D21/12),0)","v":841},{"$f":"ROUND(('Plant Balance '!I18*$D21/12),0)","v":841},{"$f":"ROUND(('Plant Balance '!J18*$D21/12),0)","v":841},{"$f":"ROUND(('Plant Balance '!K18*$D21/12),0)","v":841},{"$f":"ROUND(('Plant Balance '!L18*$D21/12),0)","v":841},{"$f":"ROUND(('Plant Balance '!M18*$D21/12),0)","v":841},{"$f":"ROUND(('Plant Balance '!N18*$D21/12),0)","v":863},{"$f":"ROUND(('Plant Balance '!O18*$D21/12),0)","v":863},10094,6]
[3820,{"$f":"VLOOKUP(TEXT(A22,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"382"},"Meter Installs",2.818E-2,{"$f":"ROUND(('Plant Balance '!D19*$D22/12),0)","v":325},{"$f":"ROUND(('Plant Balance '!E19*$D22/12),0)","v":325},{"$f":"ROUND(('Plant Balance '!F19*$D22/12),0)","v":325},{"$f":"ROUND(('Plant Balance '!G19*$D22/12),0)","v":338},{"$f":"ROUND(('Plant Balance '!H19*$D22/12),0)","v":344},{"$f":"ROUND(('Plant Balance '!I19*$D22/12),0)","v":356},{"$f":"ROUND(('Plant Balance '!J19*$D22/12),0)","v":362},{"$f":"ROUND(('Plant Balance '!K19*$D22/12),0)","v":368},{"$f":"ROUND(('Plant Balance '!L19*$D22/12),0)","v":376},{"$f":"ROUND(('Plant Balance '!M19*$D22/12),0)","v":396},{"$f":"ROUND(('Plant Balance '!N19*$D22/12),0)","v":404},{"$f":"ROUND(('Plant Balance '!O19*$D22/12),0)","v":404},4323,7]
[3830,{"$f":"VLOOKUP(TEXT(A23,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"383"},"House Reg",3.3000000000000002E-2,{"$f":"ROUND(('Plant Balance '!D20*$D23/12),0)","v":276},{"$f":"ROUND(('Plant Balance '!E20*$D23/12),0)","v":276},{"$f":"ROUND(('Plant Balance '!F20*$D23/12),0)","v":276},{"$f":"ROUND(('Plant Balance '!G20*$D23/12),0)","v":276},{"$f":"ROUND(('Plant Balance '!H20*$D23/12),0)","v":276},{"$f":"ROUND(('Plant Balance '!I20*$D23/12),0)","v":290},{"$f":"ROUND(('Plant Balance '!J20*$D23/12),0)","v":290},{"$f":"ROUND(('Plant Balance '!K20*$D23/12),0)","v":290},{"$f":"ROUND(('Plant Balance '!L20*$D23/12),0)","v":290},{"$f":"ROUND(('Plant Balance '!M20*$D23/12),0)","v":290},{"$f":"ROUND(('Plant Balance '!N20*$D23/12),0)","v":290},{"$f":"ROUND(('Plant Balance '!O20*$D23/12),0)","v":290},3410,8]
[3840,{"$f":"VLOOKUP(TEXT(A24,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"384"},"House Reg Installs",2.7E-2,{"$f":"ROUND(('Plant Balance '!D21*$D24/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E21*$D24/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F21*$D24/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G21*$D24/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H21*$D24/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I21*$D24/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J21*$D24/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K21*$D24/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L21*$D24/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M21*$D24/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N21*$D24/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O21*$D24/12),0)","v":0},0]
[3850,{"$f":"VLOOKUP(TEXT(A25,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"385"},"M&R Stat Equipment-Ind",3.4000000000000002E-2,{"$f":"ROUND(('Plant Balance '!D22*$D25/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E22*$D25/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F22*$D25/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G22*$D25/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H22*$D25/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I22*$D25/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J22*$D25/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K22*$D25/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L22*$D25/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M22*$D25/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N22*$D25/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O22*$D25/12),0)","v":0},0]
[3870,{"$f":"VLOOKUP(TEXT(A26,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"387"},"Other Equipment",0.04,{"$f":"ROUND(('Plant Balance '!D23*$D26/12),0)","v":103},{"$f":"ROUND(('Plant Balance '!E23*$D26/12),0)","v":103},{"$f":"ROUND(('Plant Balance '!F23*$D26/12),0)","v":103},{"$f":"ROUND(('Plant Balance '!G23*$D26/12),0)","v":134},{"$f":"ROUND(('Plant Balance '!H23*$D26/12),0)","v":134},{"$f":"ROUND(('Plant Balance '!I23*$D26/12),0)","v":134},{"$f":"ROUND(('Plant Balance '!J23*$D26/12),0)","v":134},{"$f":"ROUND(('Plant Balance '!K23*$D26/12),0)","v":134},{"$f":"ROUND(('Plant Balance '!L23*$D26/12),0)","v":134},{"$f":"ROUND(('Plant Balance '!M23*$D26/12),0)","v":134},{"$f":"ROUND(('Plant Balance '!N23*$D26/12),0)","v":134},{"$f":"ROUND(('Plant Balance '!O23*$D26/12),0)","v":134},1515,9]
[3870,{"$f":"VLOOKUP(TEXT(A27,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"387"},"Land/Land Rights",0,{"$f":"ROUND(('Plant Balance '!D24*$D27/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E24*$D27/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F24*$D27/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G24*$D27/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H24*$D27/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I24*$D27/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J24*$D27/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K24*$D27/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L24*$D27/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M24*$D27/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N24*$D27/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O24*$D27/12),0)","v":0},0]
["389A",{"$f":"VLOOKUP(TEXT(A28,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"389"},"Land and Land Rights-FB",0,{"$f":"ROUND(('Plant Balance '!D25*$D28/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E25*$D28/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F25*$D28/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G25*$D28/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H25*$D28/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I25*$D28/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J25*$D28/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K25*$D28/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L25*$D28/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M25*$D28/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N25*$D28/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O25*$D28/12),0)","v":0},0]
[3900,{"$f":"VLOOKUP(TEXT(A29,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3900"},"Struc&Impr",0.02,{"$f":"ROUND(('Plant Balance '!D26*$D29/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E26*$D29/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F26*$D29/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G26*$D29/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H26*$D29/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I26*$D29/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J26*$D29/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K26*$D29/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L26*$D29/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M26*$D29/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N26*$D29/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O26*$D29/12),0)","v":0},0]
["390A",{"$f":"VLOOKUP(TEXT(A30,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"390"},"Struc&Impr",0.02,{"$f":"ROUND(('Plant Balance '!D27*$D30/12),0)","v":1257},{"$f":"ROUND(('Plant Balance '!E27*$D30/12),0)","v":1257},{"$f":"ROUND(('Plant Balance '!F27*$D30/12),0)","v":1257},{"$f":"ROUND(('Plant Balance '!G27*$D30/12),0)","v":1257},{"$f":"ROUND(('Plant Balance '!H27*$D30/12),0)","v":1257},{"$f":"ROUND(('Plant Balance '!I27*$D30/12),0)","v":1257},{"$f":"ROUND(('Plant Balance '!J27*$D30/12),0)","v":1257},{"$f":"ROUND(('Plant Balance '!K27*$D30/12),0)","v":1257},{"$f":"ROUND(('Plant Balance '!L27*$D30/12),0)","v":1257},{"$f":"ROUND(('Plant Balance '!M27*$D30/12),0)","v":1257},{"$f":"ROUND(('Plant Balance '!N27*$D30/12),0)","v":1257},{"$f":"ROUND(('Plant Balance '!O27*$D30/12),0)","v":1257},15084,10]
[3910,{"$f":"VLOOKUP(TEXT(A31,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3910"},"Offc Equipment",6.0999999999999999E-2,{"$f":"ROUND(('Plant Balance '!D28*$D31/12),0)","v":22},{"$f":"ROUND(('Plant Balance '!E28*$D31/12),0)","v":22},{"$f":"ROUND(('Plant Balance '!F28*$D31/12),0)","v":22},{"$f":"ROUND(('Plant Balance '!G28*$D31/12),0)","v":22},{"$f":"ROUND(('Plant Balance '!H28*$D31/12),0)","v":22},{"$f":"ROUND(('Plant Balance '!I28*$D31/12),0)","v":22},{"$f":"ROUND(('Plant Balance '!J28*$D31/12),0)","v":22},{"$f":"ROUND(('Plant Balance '!K28*$D31/12),0)","v":22},{"$f":"ROUND(('Plant Balance '!L28*$D31/12),0)","v":22},{"$f":"ROUND(('Plant Balance '!M28*$D31/12),0)","v":22},{"$f":"ROUND(('Plant Balance '!N28*$D31/12),0)","v":22},{"$f":"ROUND(('Plant Balance '!O28*$D31/12),0)","v":22},264,11]
["391A",{"$f":"VLOOKUP(TEXT(A32,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"391A"},"Offc Equipment",6.0999999999999999E-2,{"$f":"ROUND(('Plant Balance '!D29*$D32/12),0)","v":357},{"$f":"ROUND(('Plant Balance '!E29*$D32/12),0)","v":357},{"$f":"ROUND(('Plant Balance '!F29*$D32/12),0)","v":357},{"$f":"ROUND(('Plant Balance '!G29*$D32/12),0)","v":357},{"$f":"ROUND(('Plant Balance '!H29*$D32/12),0)","v":357},{"$f":"ROUND(('Plant Balance '!I29*$D32/12),0)","v":357},{"$f":"ROUND(('Plant Balance '!J29*$D32/12),0)","v":357},{"$f":"ROUND(('Plant Balance '!K29*$D32/12),0)","v":357},{"$f":"ROUND(('Plant Balance '!L29*$D32/12),0)","v":357},{"$f":"ROUND(('Plant Balance '!M29*$D32/12),0)","v":357},{"$f":"ROUND(('Plant Balance '!N29*$D32/12),0)","v":357},{"$f":"ROUND(('Plant Balance '!O29*$D32/12),0)","v":357},4284,12]
[3912,{"$f":"VLOOKUP(TEXT(A33,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3912"},"Computer Hardware",5.1999999999999998E-2,{"$f":"ROUND(('Plant Balance '!D30*$D33/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E30*$D33/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F30*$D33/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G30*$D33/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H30*$D33/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I30*$D33/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J30*$D33/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K30*$D33/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L30*$D33/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M30*$D33/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N30*$D33/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O30*$D33/12),0)","v":0},0]
[3913,{"$f":"VLOOKUP(TEXT(A34,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3913"},"Off  Furn",3.6999999999999998E-2,{"$f":"ROUND(('Plant Balance '!D31*$D34/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E31*$D34/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F31*$D34/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G31*$D34/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H31*$D34/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I31*$D34/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J31*$D34/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K31*$D34/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L31*$D34/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M31*$D34/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N31*$D34/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O31*$D34/12),0)","v":0},0]
[3914,{"$f":"VLOOKUP(TEXT(A35,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3914"},"System Software",5.1999999999999998E-2,{"$f":"ROUND(('Plant Balance '!D32*$D35/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E32*$D35/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F32*$D35/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G32*$D35/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H32*$D35/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I32*$D35/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J32*$D35/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K32*$D35/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L32*$D35/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M32*$D35/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N32*$D35/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O32*$D35/12),0)","v":0},0]
[3930,{"$f":"VLOOKUP(TEXT(A36,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"393"},"Stores Equipment",5.8000000000000003E-2,{"$f":"ROUND(('Plant Balance '!D33*$D36/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E33*$D36/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F33*$D36/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G33*$D36/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H33*$D36/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I33*$D36/12),0)","v":0},0,0,{"$f":"ROUND(('Plant Balance '!L33*$D36/12),0)","v":0},0,0,0,0]
[3940,{"$f":"VLOOKUP(TEXT(A37,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"394"},"Tools/Shop Equipment",7.3999999999999996E-2,{"$f":"ROUND(('Plant Balance '!D34*$D37/12),0)","v":198},{"$f":"ROUND(('Plant Balance '!E34*$D37/12),0)","v":198},{"$f":"ROUND(('Plant Balance '!F34*$D37/12),0)","v":198},{"$f":"ROUND(('Plant Balance '!G34*$D37/12),0)","v":198},{"$f":"ROUND(('Plant Balance '!H34*$D37/12),0)","v":198},{"$f":"ROUND(('Plant Balance '!I34*$D37/12),0)","v":649},{"$f":"ROUND(('Plant Balance '!J34*$D37/12),0)","v":649},{"$f":"ROUND(('Plant Balance '!K34*$D37/12),0)","v":682},{"$f":"ROUND(('Plant Balance '!L34*$D37/12),0)","v":687},{"$f":"ROUND(('Plant Balance '!M34*$D37/12),0)","v":687},{"$f":"ROUND(('Plant Balance '!N34*$D37/12),0)","v":687},{"$f":"ROUND(('Plant Balance '!O34*$D37/12),0)","v":687},5718,13]
[3960,{"$f":"VLOOKUP(TEXT(A38,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"396"},"Power Op Equipment",1.0999999999999999E-2,{"$f":"ROUND(('Plant Balance '!D35*$D38/12),0)","v":87},{"$f":"ROUND(('Plant Balance '!E35*$D38/12),0)","v":87},{"$f":"ROUND(('Plant Balance '!F35*$D38/12),0)","v":87},{"$f":"ROUND(('Plant Balance '!G35*$D38/12),0)","v":87},{"$f":"ROUND(('Plant Balance '!H35*$D38/12),0)","v":87},{"$f":"ROUND(('Plant Balance '!I35*$D38/12),0)","v":87},{"$f":"ROUND(('Plant Balance '!J35*$D38/12),0)","v":87},{"$f":"ROUND(('Plant Balance '!K35*$D38/12),0)","v":87},{"$f":"ROUND(('Plant Balance '!L35*$D38/12),0)","v":87},{"$f":"ROUND(('Plant Balance '!M35*$D38/12),0)","v":87},{"$f":"ROUND(('Plant Balance '!N35*$D38/12),0)","v":87},{"$f":"ROUND(('Plant Balance '!O35*$D38/12),0)","v":87},1044,14]
[3970,{"$f":"VLOOKUP(TEXT(A39,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"397"},"Comm Equipment",7.0000000000000007E-2,{"$f":"ROUND(('Plant Balance '!D36*$D39/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E36*$D39/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F36*$D39/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G36*$D39/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H36*$D39/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I36*$D39/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J36*$D39/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K36*$D39/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L36*$D39/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M36*$D39/12),0)","v":19},{"$f":"ROUND(('Plant Balance '!N36*$D39/12),0)","v":19},{"$f":"ROUND(('Plant Balance '!O36*$D39/12),0)","v":19},57]
[3980,{"$f":"VLOOKUP(TEXT(A40,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3980"},"Misc Equipment",4.5999999999999999E-2,{"$f":"ROUND(('Plant Balance '!D37*$D40/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E37*$D40/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F37*$D40/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G37*$D40/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H37*$D40/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I37*$D40/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J37*$D40/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K37*$D40/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L37*$D40/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M37*$D40/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N37*$D40/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O37*$D40/12),0)","v":0},0]
["398A",{"$f":"VLOOKUP(TEXT(A41,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",4.5999999999999999E-2,{"$f":"ROUND(('Plant Balance '!D38*$D41/12),0)","v":265},{"$f":"ROUND(('Plant Balance '!E38*$D41/12),0)","v":265},{"$f":"ROUND(('Plant Balance '!F38*$D41/12),0)","v":265},{"$f":"ROUND(('Plant Balance '!G38*$D41/12),0)","v":265},{"$f":"ROUND(('Plant Balance '!H38*$D41/12),0)","v":265},{"$f":"ROUND(('Plant Balance '!I38*$D41/12),0)","v":265},{"$f":"ROUND(('Plant Balance '!J38*$D41/12),0)","v":265},{"$f":"ROUND(('Plant Balance '!K38*$D41/12),0)","v":265},{"$f":"ROUND(('Plant Balance '!L38*$D41/12),0)","v":265},{"$f":"ROUND(('Plant Balance '!M38*$D41/12),0)","v":265},{"$f":"ROUND(('Plant Balance '!N38*$D41/12),0)","v":265},{"$f":"ROUND(('Plant Balance '!O38*$D41/12),0)","v":265},{"$f":"SUM(E41:P41)","v":3180},15]
["AARC DEPRECIATION"]
[3761,null,"Mains Plastic  - AARC",3.5899999999999999E-3,{"$f":"ROUND(('Plant Balance '!D12*$D43/12),0)","v":1451},{"$f":"ROUND(('Plant Balance '!E12*$D43/12),0)","v":1451},{"$f":"ROUND(('Plant Balance '!F12*$D43/12),0)","v":1451},{"$f":"ROUND(('Plant Balance '!G12*$D43/12),0)","v":1451},{"$f":"ROUND(('Plant Balance '!H12*$D43/12),0)","v":1451},{"$f":"ROUND(('Plant Balance '!I12*$D43/12),0)","v":1451},{"$f":"ROUND(('Plant Balance '!J12*$D43/12),0)","v":1451},{"$f":"ROUND(('Plant Balance '!K12*$D43/12),0)","v":1575},{"$f":"ROUND(('Plant Balance '!L12*$D43/12),0)","v":1575},{"$f":"ROUND(('Plant Balance '!M12*$D43/12),0)","v":1575},{"$f":"ROUND(('Plant Balance '!N12*$D43/12),0)","v":1586},{"$f":"ROUND(('Plant Balance '!O12*$D43/12),0)","v":1586},{"$f":"SUM(E43:P43)","v":18054},16]
[3762,null,"Mains Steel  - AARC",6.1199999999999996E-3,{"$f":"ROUND(('Plant Balance '!D13*$D44/12),0)","v":1250},{"$f":"ROUND(('Plant Balance '!E13*$D44/12),0)","v":1250},{"$f":"ROUND(('Plant Balance '!F13*$D44/12),0)","v":1250},{"$f":"ROUND(('Plant Balance '!G13*$D44/12),0)","v":1266},{"$f":"ROUND(('Plant Balance '!H13*$D44/12),0)","v":1266},{"$f":"ROUND(('Plant Balance '!I13*$D44/12),0)","v":1267},{"$f":"ROUND(('Plant Balance '!J13*$D44/12),0)","v":1267},{"$f":"ROUND(('Plant Balance '!K13*$D44/12),0)","v":1271},{"$f":"ROUND(('Plant Balance '!L13*$D44/12),0)","v":1271},{"$f":"ROUND(('Plant Balance '!M13*$D44/12),0)","v":1313},{"$f":"ROUND(('Plant Balance '!N13*$D44/12),0)","v":1330},{"$f":"ROUND(('Plant Balance '!O13*$D44/12),0)","v":1330},15331,17]
[3780,null,"M&R Stat Equipment-Gen  - AARC",1.57E-3,{"$f":"ROUND(('Plant Balance '!D14*$D45/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E14*$D45/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F14*$D45/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G14*$D45/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H14*$D45/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I14*$D45/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J14*$D45/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K14*$D45/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L14*$D45/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M14*$D45/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N14*$D45/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O14*$D45/12),0)","v":0},0]
[3790,null,"M&R Stat Equipment-CGate  - AARC",1.6199999999999999E-3,{"$f":"ROUND(('Plant Balance '!D15*$D46/12),0)","v":6},{"$f":"ROUND(('Plant Balance '!E15*$D46/12),0)","v":6},{"$f":"ROUND(('Plant Balance '!F15*$D46/12),0)","v":6},{"$f":"ROUND(('Plant Balance '!G15*$D46/12),0)","v":6},{"$f":"ROUND(('Plant Balance '!H15*$D46/12),0)","v":6},{"$f":"ROUND(('Plant Balance '!I15*$D46/12),0)","v":6},{"$f":"ROUND(('Plant Balance '!J15*$D46/12),0)","v":6},{"$f":"ROUND(('Plant Balance '!K15*$D46/12),0)","v":6},{"$f":"ROUND(('Plant Balance '!L15*$D46/12),0)","v":6},{"$f":"ROUND(('Plant Balance '!M15*$D46/12),0)","v":6},{"$f":"ROUND(('Plant Balance '!N15*$D46/12),0)","v":6},{"$f":"ROUND(('Plant Balance '!O15*$D46/12),0)","v":6},72,18]
[3801,null,"Services Plastic  - AARC",4.8700000000000002E-3,{"$f":"ROUND(('Plant Balance '!D16*$D47/12),0)","v":314},{"$f":"ROUND(('Plant Balance '!E16*$D47/12),0)","v":314},{"$f":"ROUND(('Plant Balance '!F16*$D47/12),0)","v":314},{"$f":"ROUND(('Plant Balance '!G16*$D47/12),0)","v":332},{"$f":"ROUND(('Plant Balance '!H16*$D47/12),0)","v":342},{"$f":"ROUND(('Plant Balance '!I16*$D47/12),0)","v":344},{"$f":"ROUND(('Plant Balance '!J16*$D47/12),0)","v":344},{"$f":"ROUND(('Plant Balance '!K16*$D47/12),0)","v":349},{"$f":"ROUND(('Plant Balance '!L16*$D47/12),0)","v":358},{"$f":"ROUND(('Plant Balance '!M16*$D47/12),0)","v":371},{"$f":"ROUND(('Plant Balance '!N16*$D47/12),0)","v":376},{"$f":"ROUND(('Plant Balance '!O16*$D47/12),0)","v":376},4134,19]
[3802,null,"Services Steel  - AARC",3.6110000000000003E-2,{"$f":"ROUND(('Plant Balance '!D17*$D48/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E17*$D48/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F17*$D48/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G17*$D48/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H17*$D48/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I17*$D48/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J17*$D48/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K17*$D48/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L17*$D48/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M17*$D48/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N17*$D48/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O17*$D48/12),0)","v":0},0]
[3820,null,"Meter Installs  - AARC",2.82E-3,{"$f":"ROUND(('Plant Balance '!D19*$D49/12),0)","v":33},{"$f":"ROUND(('Plant Balance '!E19*$D49/12),0)","v":33},{"$f":"ROUND(('Plant Balance '!F19*$D49/12),0)","v":33},{"$f":"ROUND(('Plant Balance '!G19*$D49/12),0)","v":34},{"$f":"ROUND(('Plant Balance '!H19*$D49/12),0)","v":34},{"$f":"ROUND(('Plant Balance '!I19*$D49/12),0)","v":36},{"$f":"ROUND(('Plant Balance '!J19*$D49/12),0)","v":36},{"$f":"ROUND(('Plant Balance '!K19*$D49/12),0)","v":37},{"$f":"ROUND(('Plant Balance '!L19*$D49/12),0)","v":38},{"$f":"ROUND(('Plant Balance '!M19*$D49/12),0)","v":40},{"$f":"ROUND(('Plant Balance '!N19*$D49/12),0)","v":40},{"$f":"ROUND(('Plant Balance '!O19*$D49/12),0)","v":40},434,20]
[3840,null,"House Reg Installs  - AARC",null,{"$f":"ROUND(('Plant Balance '!D21*$D50/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E21*$D50/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F21*$D50/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G21*$D50/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H21*$D50/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I21*$D50/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J21*$D50/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K21*$D50/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!L21*$D50/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M21*$D50/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N21*$D50/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O21*$D50/12),0)","v":0},0]
["TRANSPORTATION DEPRECIATION"]
[{"$f":"'Plant Balance '!A41","v":3921},{"$f":"VLOOKUP(TEXT(A52,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3921"},{"$f":"'Plant Balance '!C41","v":"Transportation Equip - Autos"},0.11,{"$f":"ROUND(('Plant Balance '!D41*$D52/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E41*$D52/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F41*$D52/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G41*$D52/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H41*$D52/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I41*$D52/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J41*$D52/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K41*$D52/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M41*$D52/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M41*$D52/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N41*$D52/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O41*$D52/12),0)","v":0},{"$f":"SUM(E52:P52)","v":0}]
[{"$f":"'Plant Balance '!A42","v":3922},{"$f":"VLOOKUP(TEXT(A53,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3922"},{"$f":"'Plant Balance '!C42","v":"Transportation Equip-Lt Trck/Vans"},0.08,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,{"$f":"SUM(E53:P53)","v":12093.949999999999},21]
[{"$f":"'Plant Balance '!A43","v":3924},{"$f":"VLOOKUP(TEXT(A54,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3924"},{"$f":"'Plant Balance '!C43","v":"Trans Equip-Trailers"},3.3000000000000002E-2,{"$f":"ROUND(('Plant Balance '!D43*$D54/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!E43*$D54/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!F43*$D54/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!G43*$D54/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!H43*$D54/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!I43*$D54/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!J43*$D54/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!K43*$D54/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M43*$D54/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!M43*$D54/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!N43*$D54/12),0)","v":0},{"$f":"ROUND(('Plant Balance '!O43*$D54/12),0)","v":0},{"$f":"SUM(E54:P54)","v":0}]
[null,null,"TOTAL PLANT DEPRECIATION",null,{"$f":"SUM(E10:E54)","v":22859.829166666666},{"$f":"SUM(F10:F54)","v":22859.829166666666},22859.829166666666,23093.829166666666,23156.829166666666,23649.829166666666,23655.829166666666,24643.829166666666,24705.829166666666,25011.829166666666,25223.829166666666,25223.829166666666,286944.95]
[]
[]
[null,null,"TYPICAL NON-VEHICLE DEPR",null,{"$f":"SUM(E10:E41)","v":18798},{"$f":"SUM(F10:F41)","v":18798},18798,18997,19050,19538,19544,20398,20450,20699,20878,20878,236826]
[null,null,"TOTAL AARC",null,{"$f":"SUM(E43:E50)","v":3054},{"$f":"SUM(F43:F50)","v":3054},3054,3089,3099,3104,3104,3238,{"$f":"SUM(M43:M50)","v":3248},3305,3338,3338,38025]
[null,null,null,null,{"$f":"SUM(E58:E59)","v":21852},{"$f":"SUM(F58:F59)","v":21852},{"$f":"SUM(G58:G59)","v":21852},22086,22149,22642,22648,23636,23698,24004,24216,24216,274851]
[]
[null,null,"TRANSPORTATION DEPRECIATION",null,{"$f":"SUM(E52:E54)","v":1007.8291666666667},{"$f":"SUM(F52:F54)","v":1007.8291666666667},1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,1007.8291666666667,12093.949999999999]
[null,null,"TOTAL DEPRECIATION",null,{"$f":"+E62+E60","v":22859.829166666666},{"$f":"+F62+F60","v":22859.829166666666},22859.829166666666,23093.829166666666,23156.829166666666,23649.829166666666,23655.829166666666,24643.829166666666,24705.829166666666,25011.829166666666,25223.829166666666,25223.829166666666,286944.95]
[null,null,"CHECK",null,{"$f":"+E63-E55","v":0},{"$f":"+F63-F55","v":0},0,0,0,0,0,0,{"$f":"+M63-M55","v":0},0,0,0,0]

{"sheet":"ACCUM DEPR","index":47,"n_rows":65,"n_cols":21,"rows_kept":65,"cut":false,"hidden":false,"merged":[[2,0,2,2],[50,0,50,2]]}
[{"$f":"+'Plant Balance '!A2","v":"FN45 - FERNANDINA - NATURAL GAS PLANT IN SERVICE"}]
["ACCUMULATED DEPRECIATION RECONCILIATION"]
["2017-12-31"]
[]
[null,null,null,"A/D","G/L",null,null,null,"A/D","A/D"]
["ACCT",null,"DESCRIPTION","BALANCE",2017,"RETIREMENTS","COST OF ","SALVAGE","TRANSFERS","BALANCE",null,"G/L",null,"Variance"]
["NO.",null,null,"2016-12-31","PROVISION","TOTAL","REMOVAL","VALUE","AND ADJ","2017-12-31",null,null,null,"to G/L",null,"Account Code","Ending Balance","EY summary","Plant Balance","COR","NBV"]
[1210,{"$f":"VLOOKUP(TEXT(A8,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"1210"},"Organization",0,0,0,0,0,0,0,null,0,null,null,null,"FN45-00000-1080-3741",null,{"$f":"+S8+T8+J8","v":0},{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A8,'Plant Balance '!A:A,0)),\"\")","v":0},null,{"$f":"+S8+T8+J8","v":0}]
[3030,{"$f":"VLOOKUP(TEXT(A9,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3030"},"Franchises & Consents",0,0,0,0,0,0,0,null,0,null,0,null,"FN45-00000-1080-3750",null,{"$f":"+S9+T9+J9","v":0},{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A9,'Plant Balance '!A:A,0)),\"\")","v":0},null,{"$f":"+S9+T9+J9","v":0}]
[3740,{"$f":"VLOOKUP(TEXT(A10,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3740"},"Land Rights",0,0,0,0,0,0,0,null,0,null,0,null,"FN45-00000-1080-3761",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A10,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[3741,{"$f":"VLOOKUP(TEXT(A11,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3741"},"Land Rights",0,0,0,0,0,0,0,null,0,null,0,null,"FN45-00000-1080-3762",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A11,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[3750,{"$f":"VLOOKUP(TEXT(A12,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3750"},"Struc&Impr",0,0,0,0,0,0,0,null,0,"√",0,null,"FN45-00000-1080-3780",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A12,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[3761,{"$f":"VLOOKUP(TEXT(A13,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3761"},"Mains Plastic",-282078.75,-112704,0,0,0,0,-394782.75,null,-394782.75,null,0,null,"FN45-00000-1080-3790",null,5074128.55,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A13,'Plant Balance '!A:A,0)),\"\")","v":5468911.2999999998},null,5074128.55]
[3762,{"$f":"VLOOKUP(TEXT(A14,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3762"},"Mains Steel",-29148,-54816,0,0,0,0,-83964,null,-83964,"√",0,null,"FN45-00000-1080-3801",null,2528554.6,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A14,'Plant Balance '!A:A,0)),\"\")","v":2612518.6},null,2528554.6]
[3780,{"$f":"VLOOKUP(TEXT(A15,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"378"},"M&R Stat Equipment-Gen",0,0,0,0,0,0,0,null,0,"√",0,null,"FN45-00000-1080-3802",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A15,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[3790,{"$f":"VLOOKUP(TEXT(A16,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"379"},"M&R Stat Equipment-CGate",-3741,-1548,0,0,0,0,-5289,null,-5289,"√",0,null,"FN45-00000-1080-3810",null,42645.37,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A16,'Plant Balance '!A:A,0)),\"\")","v":47934.37},null,42645.37]
[3801,{"$f":"VLOOKUP(TEXT(A17,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3801"},"Services Plastic",-39490,-18785,0,0,0,0,-58275,null,-58275,"√",0,null,"FN45-00000-1080-3820",null,922075,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A17,'Plant Balance '!A:A,0)),\"\")","v":980350},null,922075]
[3802,{"$f":"VLOOKUP(TEXT(A18,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3802"},"Services Steel",0,0,0,0,0,0,0,null,0,"√",0,null,"FN45-00000-1080-3830",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A18,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[3810,{"$f":"VLOOKUP(TEXT(A19,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"381"},"Meters",-28072,-10094,0,0,0,0,-38166,null,-38166,"√",0,null,"FN45-00000-1080-3840",null,260792.32000000001,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A19,'Plant Balance '!A:A,0)),\"\")","v":298958.32},null,260792.32000000001]
[3820,{"$f":"VLOOKUP(TEXT(A20,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"382"},"Meter Installs",-6129,-4323,0,0,0,0,-10452,null,-10452,"√",0,null,"FN45-00000-1080-3850",null,176413.61000000002,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A20,'Plant Balance '!A:A,0)),\"\")","v":186865.61000000002},null,176413.61000000002]
[3830,{"$f":"VLOOKUP(TEXT(A21,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"383"},"House Reg",-6592,-3410,0,0,0,0,-10002,null,-10002,"√",0,null,"FN45-00000-1080-3870",null,101400.66,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A21,'Plant Balance '!A:A,0)),\"\")","v":111402.66},null,101400.66]
[3840,{"$f":"VLOOKUP(TEXT(A22,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"384"},"House Reg Installs",0,0,0,0,0,0,0,null,0,"√",0,null,"FN45-00000-1080-3900",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A22,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[3850,{"$f":"VLOOKUP(TEXT(A23,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"385"},"M&R Stat Equipment-Ind",0,0,0,0,0,0,0,null,0,"√",0,null,"FN45-00000-1080-3910",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A23,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[3870,{"$f":"VLOOKUP(TEXT(A24,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"387"},"Other Equipment",-420,-1515,0,0,0,0,-1935,null,-1935,"√",0,null,"FN45-00000-1080-3912",null,42567.79,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A24,'Plant Balance '!A:A,0)),\"\")","v":44502.79},null,42567.79]
[3890,{"$f":"VLOOKUP(TEXT(A25,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3890"},"Land/Land Rights",0,0,0,0,0,0,0,null,0,"√",0,null,"FN45-00000-1080-3913",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A25,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
["389A",{"$f":"VLOOKUP(TEXT(A26,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"389"},"Land/Land Rights-FB",0,0,0,0,0,0,0,null,0,null,0,null,null,null,238080.94,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A26,'Plant Balance '!A:A,0)),\"\")","v":238080.94},null,238080.94]
[3900,{"$f":"VLOOKUP(TEXT(A27,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3900"},"Struc&Impr",0,0,0,0,0,0,0,null,0,"√",0,null,"FN45-00000-1080-3914",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A27,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
["390A",{"$f":"VLOOKUP(TEXT(A28,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"390"},"Struc&Impr-FB",-45004,-15084,0,0,0,0,-60088,null,-60088,null,0,null,null,null,693825.87,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A28,'Plant Balance '!A:A,0)),\"\")","v":753913.87},null,693825.87]
[3910,{"$f":"VLOOKUP(TEXT(A29,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3910"},"Offc Furn & Equipment",-67,-264,0,0,0,0,-331,null,-331,"√",0,null,"FN45-00000-1080-3921",null,3949.46,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A29,'Plant Balance '!A:A,0)),\"\")","v":4280.46},null,3949.46]
["391A",{"$f":"VLOOKUP(TEXT(A30,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"391A"},"Offc Furn & Equipment-FB",-13346,-4284,0,0,0,0,-17630,null,-17630,null,0,null,null,null,52694.75,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A30,'Plant Balance '!A:A,0)),\"\")","v":70324.75},null,52694.75]
[3912,{"$f":"VLOOKUP(TEXT(A31,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3912"},"Comp Hdwr",0,0,0,0,0,0,0,null,0,"√",0,null,"FN45-00000-1080-3922",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A31,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[3913,{"$f":"VLOOKUP(TEXT(A32,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3913"},"Furn & Fix",0,0,0,0,0,0,0,null,0,"√",0,null,"FN45-00000-1080-3924",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A32,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[3914,{"$f":"VLOOKUP(TEXT(A33,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3914"},"System Software",0,0,0,0,0,0,0,null,0,"√",0,null,"FN45-00000-1080-3930",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A33,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[3930,{"$f":"VLOOKUP(TEXT(A34,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"393"},"Stores Equipment",0,0,0,0,0,0,0,null,0,"√",0,null,"FN45-00000-1080-3940",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A34,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[3940,{"$f":"VLOOKUP(TEXT(A35,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"394"},"Tools/Shop Equipment",-4409,-5718,0,0,0,0,-10127,null,-10127,"√",0,null,"FN45-00000-1080-3960",null,101262.89,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A35,'Plant Balance '!A:A,0)),\"\")","v":111389.89},null,101262.89]
[3960,{"$f":"VLOOKUP(TEXT(A36,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"396"},"Power Op Equipment",-1044,-1044,0,0,0,0,-2088,null,-2088,"√",0,null,"FN45-00000-1080-3970",null,93048.76,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A36,'Plant Balance '!A:A,0)),\"\")","v":95136.76},null,93048.76]
[3970,{"$f":"VLOOKUP(TEXT(A37,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"397"},"Comm Equipment",0,-57,0,0,0,0,-57,null,-57,"√",0,null,"FN45-00000-1080-3980",null,3203.38,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A37,'Plant Balance '!A:A,0)),\"\")","v":3260.38},null,3203.38]
[3980,{"$f":"VLOOKUP(TEXT(A38,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3980"},"Misc Equipment",0,0,0,0,0,0,0,null,0,"√",0,null,null,null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A38,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
["398A",{"$f":"VLOOKUP(TEXT(A39,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",-7143,-3180,0,0,0,0,-10323,null,-10323,"√",0,null,null,null,58702.45,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A39,'Plant Balance '!A:A,0)),\"\")","v":69025.45},null,58702.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'Plant Balance '!C39","v":"UTILITY PLANT IN SERVICE"},-294946.75,-236826,0,0,0,0,-703509.75,null,-703509.75,null,0,null,null,null,{"$f":"SUM(R9:R40)","v":10393346.399999999},{"$f":"SUM(S8:S40)","v":11096856.149999999},{"$f":"SUM(T8:T40)","v":0},{"$f":"SUM(U8:U40)","v":10393346.399999999}]
[]
[3921,{"$f":"VLOOKUP(TEXT(A43,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3921"},"Cars",0,0,0,0,0,0,0,null,0,"√",0,null,null,null,{"$f":"+S43+T43+J43","v":0},{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A43,'Plant Balance '!A:A,0)),\"\")","v":0},null,{"$f":"+S43+T43+J43","v":0}]
[3922,{"$f":"VLOOKUP(TEXT(A44,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3922"},"Lt Truck/Van",-15069.17,-25790.510000000017,0,0,0,0,-40859.680000000015,null,-40859.68,"√",0,null,null,null,{"$f":"+S44+T44+J44","v":110712.52999999997},{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A44,'Plant Balance '!A:A,0)),\"\")","v":151572.21},null,110712.52999999997]
[3924,{"$f":"VLOOKUP(TEXT(A45,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3924"},"Trailers",0,0,0,0,0,0,0,null,0,"√",0,null,null,null,{"$f":"+S45+T45+J45","v":0},{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A45,'Plant Balance '!A:A,0)),\"\")","v":0},null,0]
[]
[null,null,"Subtotal: Transportation Equip",-9285.3300000000017,-25790.510000000017,0,0,0,0,-40859.680000000015,null,-40859.68,null,0,null,null,null,{"$f":"SUM(R42:R46)","v":110712.52999999997},{"$f":"SUM(S42:S46)","v":151572.21},{"$f":"SUM(T42:T46)","v":0},{"$f":"SUM(U42:U46)","v":110712.52999999997}]
[]
[null,null,"Total Accumulated Depr",-304232.08,-262616.51,0,0,0,0,-744369.43,null,-744369.43,null,null,null,null,null,{"$f":"+R41+R47","v":10504058.929999998},{"$f":"+S41+S47","v":11248428.359999999},{"$f":"+T41+T47","v":0},{"$f":"+U41+U47","v":10504058.929999998}]
[]
["Cost of Removal"]
["3761",null,{"$f":"+C13","v":"Mains Plastic"},-41853.01,-18054,0,14809.35,-11847.48,0,-56945.14,null,-56945.14,null,0,null,"FN45-00000-108S-3761"]
["3762",null,"Mains Steel",-8152,-15331,0,0,0,0,-23483,null,-23483,null,0,null,"FN45-00000-108S-3762"]
["3780",null,"M&R Stat Equipment-Gen",0,0,0,0,0,0,0,null,0,null,0,null,"FN45-00000-108S-3780"]
["3790",null,"M&R Stat Equipment-CGate",-174,-72,0,0,0,0,-246,null,-246,null,0,null,"FN45-00000-108S-3790"]
["3801",null,"Services Plastic",-8299,-4134,0,0,0,0,-12433,null,-12433,null,0,null,"FN45-00000-108S-3801"]
["3802",null,"Services Steel",0,0,0,0,0,0,0,null,0,null,0,null,"FN45-00000-108S-3802"]
["3820",null,{"$f":"+C20","v":"Meter Installs"},-577,-434,0,0,0,0,-1011,null,-1011,null,0,null,"FN45-00000-108S-3820"]
["3840",null,{"$f":"+C22","v":"House Reg Installs"},0,0,0,0,0,0,0,null,0,null,0,null,"FN45-00000-108S-3840"]
[null,null,null,-33575.01,-38025,0,14809.35,-11847.48,0,-94118.14,null,-94118.14,null,0]
[]
[null,null,"Accum Depreciation ",-337807.09,{"$f":"+E49+E60","v":-300641.51},{"$f":"+F49+F60","v":0},14809.35,-11847.48,0,{"$f":"+J60+J49","v":-838487.57000000007}]
[]
[null,null,null,null,null,null,null,null,null,"G/L Balance ",null,-838487.57000000007]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+J62-L64","v":0}]

{"sheet":"FN45 Repairs Adj","index":48,"n_rows":83,"n_cols":54,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
["\nLocation","FN45"]
[]
["Sum of net_tax","Vintage"]
["Est\nLife",2012,2013,2014,2015,"Grand Total"]
[" 20  00",-3853.7099999999991,-31668.71,-22614.049999999996,-33753.96,-91890.43]
[" 39  00",null,-2475.11,-4641.7700000000004,null,-7116.880000000001]
[]
[null,null,null,null,null,null,null,{"$f":"+SUM(G15,G21,G27,G33,G39,G45)","v":-99007.31}]
[]
[]
[null,null,"Company","FERC","Tax Life","Vintage",2017,"2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058"]
[null,"Original 2017 NTV / 2018+ Depr","FN45",3761,20,2012,709200.27999999991,53190.02,49200.77,47130.84,47130.83,47130.83,47130.84,47130.83,47130.84,47130.83,47130.83,47130.84,47130.83,47130.84,47130.83,41239.480000000003,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-3853.7099999999991,-289.02999999999997,-267.35000000000002,-263.79000000000002,-263.79000000000002,-263.79000000000002,-263.79000000000002,-263.79000000000002,-263.77999999999997,-263.79000000000002,-263.77999999999997,-263.79000000000002,-263.77999999999997,-263.77999999999997,-263.79000000000002,-131.88999999999999]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G13*G14","v":-3853.7099999999991},{"$f":"+H13*H14","v":-289.02999999999997},-267.35000000000002,-263.79000000000002,-263.79000000000002,-263.79000000000002,-263.79000000000002,-263.79000000000002,-263.77999999999997,-263.79000000000002,-263.77999999999997,-263.79000000000002,-263.77999999999997,-263.77999999999997,-263.79000000000002,-131.88999999999999]
[null,"Revised ",null,null,null,null,{"$f":"+G12+G15","v":705346.57},{"$f":"+H12+H15","v":52900.99},48933.42,46867.049999999996,46867.040000000001,46867.040000000001,46867.049999999996,46867.040000000001,46867.06,46867.040000000001,46867.05,46867.049999999996,46867.05,46867.06,46867.040000000001,41107.590000000004]
[]
[null,"Original 2017 NTV / 2018+ Depr","FN45",3761,20,2013,269276.63,20195.75,18681.07,17379.009999999998,17035,17035,17034.990000000002,17035,17034.990000000002,17034.990000000002,17035,17034.98,17035,17034.95,17034.98,17034.98,8600.94,0,0,0]
[null,"Repairs Adj",null,null,null,null,-31668.71,-2375.15,-2197.02,-2032.24,-2005.14,-2005.15,-2005.14,-2005.15,-2005.14,-2005.14,-2005.15,-2005.14,-2005.15,-2005.14,-2005.14,-2005.15,-1002.57]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G19*G20","v":-31668.71},{"$f":"+H19*H20","v":-2375.15},-2197.02,-2032.24,-2005.14,-2005.15,-2005.14,-2005.15,-2005.14,-2005.14,-2005.15,-2005.14,-2005.15,-2005.14,-2005.14,-2005.15,-1002.57]
[null,"Revised ",null,null,null,null,{"$f":"+G18+G21","v":237607.92},{"$f":"+H18+H21","v":17820.599999999999},16484.05,15346.769999999999,15029.86,15029.85,15029.850000000002,15029.85,15029.850000000002,15029.850000000002,15029.85,15029.84,15029.85,15029.810000000001,15029.84,15029.83,7598.3700000000008]
[]
[null,"Original 2017 NTV / 2018+ Depr","FN45",3761,20,2014,191059.23,14329.44,13254.74,12260.63,11341.08,10863.95,10863.95,10863.95,10863.95,10863.95,10863.95,10863.95,10863.94,10863.95,10863.95,10863.95,10863.95,9505.9500000000007,0,0]
[null,"Repairs Adj",null,null,null,null,-22614.049999999996,-1696.05,-1568.85,-1451.19,-1342.35,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.44,-1324.45,-662.22]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G25*G26","v":-22614.049999999996},{"$f":"+H25*H26","v":-1696.05},-1568.85,-1451.19,-1342.35,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.45,-1324.44,-1324.45,-662.22]
[null,"Revised ",null,null,null,null,{"$f":"+G24+G27","v":168445.18000000002},{"$f":"+H24+H27","v":12633.390000000001},11685.89,10809.439999999999,9998.73,9539.5,9539.5,9539.5,9539.5,9539.5,9539.5,9539.5,9539.49,9539.5,9539.5,9539.51,9539.5,8843.7300000000014]
[]
[null,"Original 2017 NTV / 2018+ Depr","FN45",3761,20,2015,178994.68999999997,13424.610000000002,12417.76,11486.42,10624.94,9828.08,9537.01,9537.01,9537,9537.02,9537,9536.99,9537.01,9536.98,9537.02,9536.98,9536.99,9537.01,6768.86,0]
[null,"Repairs Adj",null,null,null,null,-33753.96,-2531.5500000000002,-2341.69,-2166.06,-2003.6,-1853.35,-1828.63,-1828.64,-1828.64,-1828.64,-1828.62,-1828.58,-1828.63,-1828.6,-1828.63,-1828.6,-1828.64,-1828.58,-914.28]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G31*G32","v":-33753.96},{"$f":"+H31*H32","v":-2531.5500000000002},-2341.69,-2166.06,-2003.6,-1853.35,-1828.63,-1828.64,-1828.64,-1828.64,-1828.62,-1828.58,-1828.63,-1828.6,-1828.63,-1828.6,-1828.64,-1828.58,-914.28]
[null,"Revised ",null,null,null,null,{"$f":"+G30+G33","v":145240.72999999998},{"$f":"+H30+H33","v":10893.060000000001},10076.07,9320.36,8621.34,7974.73,7708.38,7708.37,7708.36,7708.38,7708.38,7708.41,7708.38,7708.3799999999992,7708.39,7708.3799999999992,7708.3499999999995,7708.43,5854.58]
[]
[null,"Original 2017 NTV / 2018+ Depr","FN45",390,39,2013,637987.41,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.21,18228.12,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-2475.11,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-35.950000000000003]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G37*G38","v":-2475.11},{"$f":"+H37*H38","v":-71.739999999999995},-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-71.739999999999995,-35.950000000000003]
[null,"Revised ",null,null,null,null,{"$f":"+G36+G39","v":635512.30000000005},{"$f":"+H36+H39","v":18156.469999999998},18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18156.469999999998,18192.169999999998]
[]
[null,"Original 2017 NTV / 2018+ Depr","FN45",390,39,2014,38917.97,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,1102.9100000000001,316.12,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-4641.7700000000004,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-65.17]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G43*G44","v":-4641.7700000000004},{"$f":"+H43*H44","v":-130.76},-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-130.76,-65.17]
[null,"Revised ",null,null,null,null,{"$f":"+G42+G45","v":34276.199999999997},{"$f":"+H42+H45","v":972.15000000000009},972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,972.15000000000009,250.95]
[]
[]
["Sum of Acquired\nValue","Vintage"]
["Est\nLife",2012,2013,2014,2015,"Grand Total"]
[" 20  00",-11824.98,-89886.14,-59372.1,-81973,-243056.22]
[" 39  00",null,-2797.94,-5099.43,null,-7897.3700000000008]
["Grand Total",-11824.98,-92684.08,-64471.53,-81973,-250953.59]
[]
[]
[]
[null,null,"Company","FERC","Tax Life","Vintage"]
[null,"Repairs book basis 'add back'","FN45",3761,20,2012,-11824.98]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G58*G59","v":-11824.98}]
[]
[null,"Repairs book basis 'add back'","FN45",3761,20,2013,-89886.14]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G62*G63","v":-89886.14}]
[]
[null,"Repairs book basis 'add back'","FN45",3761,20,2014,-59372.1]
[null,"Repairs Adj",null,null,null,null,1]
[null,"Alloc %",null,null,null,null,{"$f":"+G66*G67","v":-59372.1}]
[]
[null,"Repairs book basis 'add back'","FN45",3761,20,2015,-81973]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G70*G71","v":-81973}]
[]
[null,"Repairs book basis 'add back'","FN45",390,39,2013,-2797.94]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G74*G75","v":-2797.94}]
[]
[null,"Repairs book basis 'add back'","FN45",390,39,2014,-5099.43]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G78*G79","v":-5099.43}]
[]
[]
[null,null,null,null,null,null,{"$f":"+G60+G64+G68+G72+G76+G80","v":-250953.59}]